<PAGE>
 
                             Washington, DC 20549

                                   FORM 10-K

                  Annual report pursuant to Section 13 of the
                        Securities Exchange Act of 1934

                  For the fiscal year ended DECEMBER 31, 1997

                          Commission File No. 0-18014

                             PAMRAPO BANCORP, INC.
            (exact name of registrant as specified in its charter)
 
           DELAWARE                                       22-2984813
  (State or other jurisdiction of                  (I.R.S. Employer I.D. No.)
  incorporation or organization)                              


                   611 AVENUE C, BAYONNE, NEW JERSEY  07002
                   (Address of principal executive offices)

      Registrant's telephone number, including area code: (201) 339-4600
       Securities registered pursuant to Section 12(b) of the Act:  NONE
          Securities registered pursuant to Section 12(g) of the Act:

                    COMMON STOCK PAR VALUE $0.01 PER SHARE
                               (Title of class)

     Indicate by check mark whether the registrant: (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports) and (2) has been subject to such
filing requirements for the past 90 days.  Yes   X    No      .
                                               -----     -----        

     Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of the Form 10-K or any amendment to this
Form 10-K.  [_]

     The aggregate market value of the voting stock held by non-affiliates of
the registrant, i.e., persons other than directors and executive officers of the
registrant is $61,403,293 and is based upon the last sales price as quoted on
The Nasdaq Stock Market for March 12, 1998.

     The Registrant had 2,842,924 shares outstanding as of March 12, 1998.

                      DOCUMENTS INCORPORATED BY REFERENCE

     PORTIONS OF THE ANNUAL REPORT TO STOCKHOLDERS FOR THE YEAR ENDED DECEMBER
31, 1997 ARE INCORPORATED BY REFERENCE INTO PARTS I AND II OF THIS FORM 10-K.

     PORTIONS OF THE PROXY STATEMENT FOR THE 1998 ANNUAL MEETING OF STOCKHOLDERS
ARE INCORPORATED BY REFERENCE INTO PART III OF THIS FORM 10-K.

<PAGE>
 
                                 INDEX

PART  I                                                                   PAGE
                                                                          ----

     Item 1.  Business                                                      1
                                                                  
     Item 2.  Properties.................................................. 38
                                                                          
     Item 3.  Legal Proceedings........................................... 40
                                                                          
     Item 4.  Submission of Matters to a Vote of Security Holders......... 40
              
              
PART  II      
              
     Item 5.  Market for Registrant's Common Equity and
              Related Stockholder Matters................................. 40
 
     Item 6.  Selected Financial Data..................................... 40
              
     Item 7.  Management's Discussion and Analysis of Financial
              Condition and Results of Operations......................... 40
 
     Item 8.  Financial Statements and Supplementary Data................. 40
              
     Item 9.  Changes in and Disagreements with Accountants on
              Accounting and Financial Disclosure......................... 40
 
 
PART  III
 
     Item 10. Directors and Executive Officers of the Registrant.......... 41
              
     Item 11. Executive Compensation...................................... 41
              
     Item 12. Security Ownership of Certain Beneficial
              Owners and Management....................................... 41
 
     Item 13. Certain Relationships and Related Transactions.............. 41
 
PART  IV

     Item 14. Exhibits, Financial Statement Schedules,
                and Reports on Form 8-K................................... 42


SIGNATURES
<PAGE>
 
                                 PART I

ITEM 1.  BUSINESS.
----------------- 

     Pamrapo Bancorp, Inc. (also referred to as the "Company" or the
"Registrant") was incorporated under Delaware law on June 26, 1989. On November
10, 1989, the Registrant acquired Pamrapo Savings Bank, S.L.A. (the "Bank" or
"Pamrapo") as a part of the Bank's conversion from a New Jersey chartered
savings association in mutual form to a New Jersey chartered stock savings
association. The Registrant is a savings and loan holding company and is subject
to regulation by the Office of Thrift Supervision ("OTS"), the Federal Deposit
Insurance Corporation ("FDIC") and the Securities and Exchange Commission
("SEC").  Currently, the Registrant does not transact any material business
other than through its sole subsidiary, the Bank.

     Pamrapo was organized in 1887 as Pamrapo Building and Loan Association.  On
October 6, 1952, it changed its name to Pamrapo Savings and Loan Association, a
New Jersey chartered savings and loan association in mutual form, and in 1988 it
changed its name to Pamrapo Savings Bank, S.L.A.  The Bank's principal office is
located in Bayonne, New Jersey.  Its deposits are insured up to applicable
limits by the Savings Association Insurance Fund (the "SAIF") which is
administered by the FDIC.  At December 31, 1997, the Bank had total assets of
$376.4 million, deposits of $310.6 million and stockholders' equity of $45.4
million before elimination of intercompany accounts with the Company,
respectively.

     As a community-oriented institution, the Bank is principally engaged in
attracting retail deposits from the general public and investing those funds in
fixed-rate one- to four-family residential mortgage loans and, to a lesser
extent, in multi-family residential mortgage loans, commercial real estate
loans, home equity and second mortgage loans, consumer loans and mortgage-backed
securities.  The Bank's revenues are derived principally from interest on loans
and mortgage-backed securities, interest and dividends on investment securities
and short-term investments, and other fees and service charges.  The Bank's
primary sources of funds are deposits and, to a lesser extent, Federal Home Loan
Bank of New York ("FHLB-NY") advances and other borrowings.

MARKET AREA

     The Bank, which is headquartered in Bayonne, New Jersey, conducts its
business through nine retail banking offices, six of which are located in
Bayonne, New Jersey, one in Hoboken, New Jersey, one in Fort Lee, New Jersey and
one in Brick, New Jersey.  The Bank's deposit base is located primarily in
Hudson County, with a large concentration in Bayonne, an older, stable,
residential community of one-family and two-family residences and middle income
families who have lived in the area for many years.  The communities in which
the Bank's branches are located are strategically located in the New York City
metropolitan area and many residents of these communities commute to Manhattan
to work on a daily basis.  The Bank's lending activities have also been
concentrated in Hudson County and to a lesser extent in Bergen, Monmouth and
Ocean Counties, areas which have had a high level of new development in recent
years.
<PAGE>
 
LENDING ACTIVITIES

     GENERAL.  Pamrapo principally originates fixed-rate mortgage loans on one-
to four-family residential dwellings primarily for retention in its own
portfolio.  The Bank also originates acquisition, development and construction
loans in addition to multi-family and commercial real estate loans.  At December
31, 1997, the Bank's total gross loans outstanding amounted to $216.1 million,
of which $155.5 million consisted of loans secured by one- to four-family
residential properties, $2.6 million consisted of construction and land loans,
and $54.2 million consisted of loans secured by multi-family and commercial real
estate.  Substantially all of the Bank's real estate loan portfolio consists of
conventional mortgage loans, of which $1.1 million are either insured by the
Federal Housing Administration ("FHA") or partially guaranteed by the Veterans
Administration ("VA").

                                       2
<PAGE>
 
     LOAN PORTFOLIO COMPOSITION.  The following table sets forth the composition
of the Bank's loan and mortgage-backed securities portfolios in dollar amounts
and in percentages at the dates indicated:
<TABLE>
<CAPTION>
                                                                            AT DECEMBER 31,
                                      -------------------------------------------------------------------------------------------- 
                                            1993               1994              1995               1996               1997
                                      ----------------    ---------------    ---------------    ---------------    --------------- 
                                      AMOUNT   PERCENT    AMOUNT  PERCENT    AMOUNT  PERCENT    AMOUNT  PERCENT    AMOUNT  PERCENT
                                      ------   -------    ------  -------    ------  -------    ------  -------    ------  ------- 
<S>                                  <C>       <C>      <C>       <C>      <C>       <C>      <C>       <C>       <C>      <C>
                                                                             (In thousands)
Real estate mortgage loans:
 Permanent:
   Fixed-rate.....................   $174,984   81.24%  $179,492   80.68%  $175,034   80.24%  $168,727   81.35%  $168,225   79.67%
   Adjustable rate................      8,703    4.04      7,823    3.52      7,131    3.27      5,453    2.63               2.99
 Construction(1)..................      5,530    2.57      3,572    1.60      3,584    1.64      1,986     .96      2,638    1.25
 Guaranteed by VA or
   insured by FHA.................      3,037    1.41      2,404    1.08      1,958     .90      1,520     .73      1,086     .51
                                     --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
Total mortgage loans..............   $192,254   89.26   $193,291   86.88   $187,707   86.05   $177,686   85.67   $178,265   84.42
                                     --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
CONSUMER LOANS:
 Passbook or certificate..........        537     .25        481     .22        441     .20        391     .19        431     .20
 Home improvement.................        539     .25        535     .24        501     .23        446     .22        440     .21
 Equity and second mortgages......     26,286   12.20     31,622   14.21     31,487   14.43     30,683   14.79     33,587   15.91
 Education........................      1,377     .64      1,820     .82      1,691     .78      1,351     .65        753     .36
 Automobile.......................        848     .39        920     .41      1,074     .49      1,107     .53      1,210     .57
 Personal.........................      1,267     .59      1,302     .59      1,188     .55      1,158     .56      1,445     .68
                                     --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
Total consumer loans..............     30,854   14.32     36,680   16.49     36,382   16.68     35,136   16.94     37,866   17.93
                                     --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
Total loans.......................    223,108  103.58    229,971  103.37    224,089  102.73    212,822  102.61    216,131  102.35
                                     --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
Less:
 Allowance for loan losses........      4,000    1.86      3,650    1.64      2,725    1.25      2,800    1.35      2,475    1.17
 Loans in process.................        976     .45      1,162     .52        852     .39        466     .22        571     .27
 Deferred loan fees and discounts.      2,736    1.27      2,687    1.21      2,372    1.09      2,151    1.04      1,929     .91
                                     --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
Total.............................      7,712    3.58      7,499    3.37      5,949    2.73      5,417    2.61      4,975    2.35
                                     --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
Total net loans...................   $215,396  100.00%  $222,472  100.00%  $218,140  100.00%  $207,405  100.00%  $211,156  100.00%
                                     ========  ======   ========  ======   ========  ======   ========  ======   ========  ======

MORTGAGE-BACKED SECURITIES:
 GNMA (2).........................   $    510     .41%  $    950     .79%  $    849     .75%  $    707     .65%  $  7,978    5.97%
 FHLMC (3)(5).....................    102,221   82.96     95,972   79.54     89,234   79.12     86,023   78.34     97,093   72.63
 FNMA (4)(5)......................     19,390   15.74     22,769   18.87     22,066   19.56     22,736   20.71     27,960   20.91
                                     --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
Total mortgage-backed securities..    122,121   99.11    119,691   99.20    112,149   99.43    109,466   99.70    133,031   99.51

ADD/LESS:
 Premiums(discounts), net(5)......      1,092     .89      1,070     .89        881     .78        749     .68        790     .59
 Unrealized loss on securities
   available for sale.............         --      --       (105)   (.09)      (239)   (.21)      (419)   (.38)      (135)   (.10)
                                     --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
Net mortgage-backed securities....   $123,213  100.00%  $120,656  100.00%  $112,791  100.00%  $109,796  100.00%  $133,686  100.00%
                                     ========  ======   ========  ======   ========  ======   ========  ======   ========  ======
</TABLE>

-------------------------------
(1) Includes acquisition and development and land loans.
(2) Government National Mortgage Association ("GNMA").
(3) Federal Home Loan Mortgage Corporation ("FHLMC")
(4) Federal National Mortgage Association ("FNMA").
(5) Includes available for sale securities having a principal balance of
    $16,053,000 and a net premium of $412,000 for 1995, a principal balance of
    $13,145,000 and a net premium of $344,000 for 1996, and a principal balance
    of $7,498,000 and a net premium of $214,000 for 1997.

                                       3
<PAGE>
 
     The following table sets forth the composition of the Bank's gross loan
portfolio by type of security at the dates indicated.
<TABLE> 
<CAPTION> 
                                                                   At December 31
                                  -------------------------------------------------------------------------------- 
                                        1995                            1996                        1997
                                  ---------------------         ---------------------        --------------------- 
                                               Percent                       Percent                      Percent
                                  Amount       of Total         Amount       of Total        Amount       of Total
                                  ------       --------         -------      --------        ------       -------- 
                                                                  (In thousands)
<S>                              <C>           <C>             <C>           <C>            <C>           <C>
One- to four-family..........    $159,934        71.37%        $151,175        71.04%       $155,457        71.93%
Multi-family.................      33,658        15.02           34,051        16.00          32,873        15.21
Commercial real estate.......      22,519        10.05           21,604        10.15          21,324         9.86
Construction and land........       3,584         1.60            1,985          .93           2,638         1.22
Consumer-secured and                
 unsecured....................      4,394         1.96            4,007         1.88           3,839         1.78
                                    -----         ----            -----         ----           -----         ---- 
  Total gross loans..........    $224,089       100.00%        $212,822       100.00%       $216,131       100.00%
                                 ========       ======         ========       ======        ========       ======
</TABLE>

                                       4
<PAGE>
 
         Origination, Purchase and Sale of Loans and Mortgage-Backed Securities.
The following table sets forth the Bank's loan originations, purchases, sales
and principal repayments for the periods indicated.

<TABLE> 
<CAPTION> 

                                                                                    Year Ended December 31,              
                                                                   -------------------------------------------------------
                                                                        1995                1996                 1997    
                                                                   --------------      --------------       --------------
                                                                                       (In thousands)                    
<S>                                                                <C>                 <C>                  <C> 
Mortgage Loans (gross):                                                                                                  
   At beginning of period ...................................         $193,291            $187,707             $177,686  
                                                                      --------            --------             --------
   Mortgage loans originated:                                                                                            
     One- to four-family residential ........................            7,082              10,462               20,250  
     Multi-family residential ...............................            4,950               4,654                6,393  
     Commercial .............................................            4,474               1,477                1,035  
     Construction(1) ........................................              642               1,810                2,976  
                                                                      --------            --------             --------  
       Total mortgage loans originated ......................           17,148              18,403               30,654  
                                                                      --------            --------             --------  
   Mortgage loans purchased .................................               62                 109                  392  
                                                                      --------            --------             --------  
   Transfer to REO ..........................................            1,190               2,176                1,419  
   Charge offs ..............................................              976                 398                  853  
   Repayments ...............................................           20,628              25,959               28,195  
                                                                      --------            --------             --------   

       Total mortgage repayments and other reductions .......           22,794              28,533               30,467
                                                                      --------            --------             --------
   At end of period .........................................         $187,707            $177,686             $178,265
                                                                      ========            ========             ========
Consumer Loans (gross):
   At beginning of period ...................................         $ 36,681            $ 36,382             $ 35,136
   Consumer loans originated ................................            8,050               8,102               12,202
   Consumer loans sold ......................................              765                 771                  685
   Charge-offs ..............................................              365                 240                   75
   Repayments ...............................................            7,219               8,337                8,712
                                                                      --------            --------             --------
   At end of period .........................................         $ 36,382            $ 35,136             $ 37,866
                                                                      ========            ========             ========
Mortgage-backed securities (gross):
   At beginning of period ...................................         $119,691            $112,149             $109,466
   Mortgage-backed securities purchased .....................            8,023              12,699               48,959
   Mortgage-backed securities sold ..........................               --                  --                7,521
   Repayments ...............................................           15,565              15,382               17,873
                                                                      --------            --------             --------
   At end of period .........................................         $112,149            $109,466             $133,031
                                                                      ========            ========             ========

</TABLE> 

---------------------
(1) Includes acquisition and development and land loans.

                                       5
<PAGE>
 
         Loan Maturity. The following table sets forth the maturity of the
Bank's gross loan portfolio at December 31, 1997. The table does not include
prepayments or scheduled principal repayments. Prepayments and scheduled
principal repayments on mortgage loans totaled $20.6 million, $26.0 million and
$28.1 million for the years ended December 31, 1995, 1996 and 1997,
respectively.

<TABLE> 
<CAPTION> 

                                                One- to                                                    Consumer-              
                                              four-family          Multi-family                             secured               
                                              residential         and commercial       Construction     and unsecured             
                                           mortgage loans(1)     real estate loans       loans(2)            loans        Total   
                                           -----------------     -----------------     ------------     -------------   --------- 
                                                                                 (In thousands)                                   
<S>                                        <C>                   <C>                   <C>              <C>             <C> 
Amounts due:                                                                                                                      
   Within 1 year...........................   $      130            $      219           $    2,133       $      399    $    2,881
                                              ----------            ----------           ----------       ----------    ----------
After 1 year:                                                                                                                     
   1 to 3 years............................        1,344                   311                  100            1,199         2,954
   3 to 5 years............................        7,764                 2,999                   --              685        11,448
   5 to 10 years...........................       24,019                15,890                  278              473        40,660
   10 to 20 years..........................       79,780                32,944                  127            1,083       113,934
   Over 20 years...........................       42,420                 1,834                   --               --        44,254
                                                 -------                ------                -----            -----       -------
   Total due after 1 year..................      155,327                53,978                  505            3,440       213,250
                                                 -------                ------                -----            -----       -------
Total amounts due..........................   $  155,457            $   54,197           $    2,638       $    3,839       216,131
                                              ==========            ==========           ==========       ==========       =======
Less:
   Allowance for loan losses...............                                                                                  2,475
   Loans in process........................                                                                                    571
   Deferred loan fees and discounts........                                                                                  1,929
                                                                                                                           -------
                                                                                                                             4,975
   Total........................                                                                                          $211,156
                                                                                                                          ========

</TABLE> 

-----------------------------------
(1)  Includes equity and second mortgages.
(2)  Includes acquisition and development and land loans.


         The following table sets forth at December 31, 1997, the dollar amount
of all mortgage and consumer loans, excluding construction loans, due after
December 31, 1998, which have fixed interest rates or adjustable interest rates:

<TABLE> 
<CAPTION> 

                                                  Due after December 31, 1998  
                                                -------------------------------     Total Due 
                                                                 Floating or        After One 
                                                Fixed Rates    Adjustable Rates       Year
                                                -----------    ----------------     ---------
                                                                (In thousands)

<S>                                             <C>            <C>                  <C> 
One- to four-family residential (1)......         $151,246          $4,081          $155,327
Construction loans.......................              505              --               505
Multi-family and commercial real estate..           52,747           1,231            53,978
Consumer-secured and unsecured loans.....            3,440              --             3,440
                                                  --------          ------          --------
     Totals..............................         $207,938          $5,312          $213,250
                                                  ========          ======          ========

</TABLE> 
                                                                 
---------------
(1)  Includes equity and second mortgages.

                                       6
<PAGE>
 
         Residential Mortgage Lending. Pamrapo presently originates first
mortgage loans secured by one- to four-family residences, multi-family
residences and commercial real estate. As of December 31, 1997, 95.0% of gross
mortgage loans were fixed-rate loans and 5.0% were ARMs or shorter term
construction loans, and were principally originated for the Bank's portfolio.
Residential loan originations are generally obtained from existing or past
customers and members of the local community. As of December 31, 1997, $188.4
million or 87.2% of the Bank's total gross loan portfolio consisted of one- to
four-family and multi-family residential mortgage loans, home improvement loans,
second mortgage loans and home equity loans. Of this amount $155.5 million were
one- to four-family and $32.9 million were multi-family.

         The one- to four-family residential loans originated by the Bank are
primarily fixed-rate mortgages, generally with terms of 15 or 25 years.
Typically, such homes in the Bayonne area are one- or two-family owner-occupied
dwellings. The Bank generally makes one- to four-family residential mortgage
loans in amounts up to 80% of the appraised value of the secured property. The
Bank will originate loans with loan-to-value ratios up to 90% within the local
community, provided that private mortgage insurance on the amount in excess of
such 80% ratio is obtained. Mortgage loans in the Bank's portfolio generally
include due-on-sale clauses, which provide the Bank with the contractual right
to demand the loan immediately due and payable in the event that the borrower
transfers ownership of the property that is subject to the mortgage. It is the
Bank's policy to enforce due-on-sale provisions. As of December 31, 1997, the
interest rate for one- to four-family residential fixed-rate mortgages offered
by the Bank was 6.375% on 15-year loans and 6.625% on 25-year loans. An
origination fee of 2.5% is usually charged.

         The Bank also originates loans on multi-family residences. Such
residences generally consist of 6 to 24 units. Such loans are generally
fixed-rate loans with interest rates 2.0% higher than those offered on one- to
four-family residences. An origination fee of 3% is usually charged. The Bank
generally makes multi-family residential loans in amounts up to 75% of the
appraised value of the secured property. Such appraisals are based primarily on
the income producing ability of the property. The terms of multi-family
residential loans range from 10 to 15 years. As of December 31, 1997, $32.9
million or 15.2% of the Bank's total gross loan portfolio consisted of
multi-family residential loans.

         Upon receipt of an application for a mortgage loan from a prospective
borrower, a credit report is ordered to verify information relating to the
applicant's employment, income and credit standing. A preliminary inspection of
the subject premises is made by at least one member of the Executive Committee.
The report of that inspection is brought before the Executive Committee or the
full Board of Directors to approve the amount of the loan and the terms.
Approval is given subject to a report of value from an independent appraiser and
credit approval. Approval of credit is given by the Bank's president or loan
officer. It is the Bank's policy to obtain title insurance on all real estate
loans. Borrowers also must obtain hazard insurance and flood insurance, if
required, prior to closing. The Bank generally requires borrowers to advance
funds on a monthly basis together with each payment of principal and interest to
a tax escrow account from which the Bank can make disbursements for items such
as real estate taxes and certain insurance premiums, if any, as they become due.

                                       7
<PAGE>
 
         Acquisition, Development and Construction Lending. The Bank originates
loans to finance the construction of one- to four-family dwellings, multi-family
dwellings and, to a lesser extent, commercial real estate. It also originates
loans for the acquisition and development of unimproved property to be used
principally for residential purposes in cases where the Bank is to provide the
construction funds to improve the properties.

         The interest rates and terms of the construction and land development
loans vary, depending upon market conditions, the size of the construction or
development project and negotiations with the borrower. Advances are generally
made to the borrower to cover actual construction costs incurred. On larger
constructions loans, the Bank requires the project to be built out in phases.
Advancement of funds is dependent upon completion of the project stages. The
Bank generally limits its exposure to 75% of the projected market value of the
completed project. The amount of the loans are generally determined as follows:
(i) land acquisition loans with no immediate plans for construction are limited
to 65% of the appraised value of the land; (ii) acquisition and development
loans are limited to 65% of appraised value of the improved lot not to exceed
150% of the original acquisition cost and (iii) in addition to the disbursement
for acquisition and development, in an acquisition, development and construction
loan, the Bank will not advance more than 90% of the construction costs. Prior
to making any disbursements, the Bank requires that the projects securing the
construction and development loans be inspected. The Bank will finance the
construction of properties without a prospective buyer or without permanent
take-out financing in place at the time of origination.

         The underwriting criteria used by the Bank are designed to evaluate and
minimize the risks of each construction loan. Among other things, the Bank
generally considers an appraisal of the project, the reputation of the borrower
and the contractor, the amount of the borrower's equity in the project,
independent valuations and review of cost estimates, plans and specifications,
preconstruction sale and leasing information, current and expected economic
conditions in the area of the project, cash flow projections of the borrower,
and, to the extent available, guarantees by the borrower and/or third parties.
All of the Bank's acquisition, development and construction loan portfolio is
secured by real estate properties located in northern and central New Jersey.

         Acquisition, development and construction lending is generally
considered to involve a higher level of risk than one- to four-family permanent
residential lending due to the concentration of principal in a limited number of
loans and borrowers and the effects of general economic conditions on
development projects, real estate developers and managers. In addition, the
nature of these loans is such that they are generally less predictable and more
difficult to evaluate and monitor. As of December 31, 1997, the Bank's
acquisition, development and construction loans varied in size from $15,000 to
$600,000, net of loans in process, and represented 1.2% of total gross loans.

         Commercial Real Estate Lending. Loans secured by commercial real estate
totaled $21.3 million, or 9.9% of the Bank's total gross loan portfolio, at
December 31, 1997. Commercial real estate loans are generally originated in
amounts up to 70% of the appraised value of the property. Such appraised value
is determined by an independent appraiser previously approved by the Bank. The
Bank's commercial real estate loans are secured by improved property such as
office buildings, retail stores, warehouses and other non-residential buildings.
Once the loan has been 

                                       8
<PAGE>
 
determined to be creditworthy and of sufficient property value, in the case of
corporate borrowers, the Bank obtains a personal guaranty from third party
principals of the corporate borrower as supplemental security on the loan. This
enables the Bank to proceed against the guarantor in the event of default
without first exhausting remedies against the borrower. Inquiry as to
collectibility pursuant to such third party guarantees may be made by means of
review of other properties secured by the Bank, personal interviews with the
applicants, review of the applicant's personal financial statements and income
tax returns and review of credit bureau reports. Borrowers must personally
guarantee loans made for commercial real estate. Commercial real estate loans
have terms ranging from 5 to 15 years and are generally fixed-rate loans.

         Loans secured by commercial real estate properties are generally larger
and involve a greater degree of risk than residential mortgage loans. Because
payments on loans secured by commercial real estate properties are often
dependent on successful operation or management of the properties, repayment of
such loans may be subject to adverse conditions in the real estate market or the
economy. Emphasis is placed on the income producing capability of the collateral
rather than on management-intensive projects.

         Consumer Lending. The Bank offers various other secured and unsecured
consumer loan products such as equity and second mortgage loans, automobile
loans, personal loans, passbook loans and educational loans. At December 31,
1997, the balance of such loans was $37.9 million, or 17.5% of the Bank's total
gross loan portfolio. $33.6 million, or 88.7% of total consumer loans are
represented by equity loans and second mortgages, up from $30.7 million at
December 31, 1996.

         Loan Review. The Bank has a formalized loan review policy, providing
for detailed post-closing reviews for all loans over $150,000 and a random
sampling of loans under $150,000. After review, reports are made to the mortgage
and loan officers and the Board of Directors. Classification determination is
presently the responsibility of the Asset Classification Committee. See "-
Classification of Assets." The purpose of these procedures is to enhance the
Bank's ability to properly document the loans it originates and to improve the
performance of such loans.

         Lending Authority. The Bank's Executive Committee has the authority to
approve loans up to $500,000, with the stipulation that loans approved in excess
of $350,000 must be reported at the next Board of Directors meeting. The Bank's
Vice President and Loan Officer has the authority to approve consumer and equity
loans of up to $150,000.

         Loan Servicing. The Bank originates all of the loans that it has sold
and services for other investors. Pamrapo receives fees for these servicing
activities, which include collecting and remitting loan payments, inspecting the
properties and making certain insurance and tax payments on behalf of the
borrowers. At December 31, 1997 the Bank was servicing $4.9 million of loans for
others. There were no new loans sold in 1997 that required servicing.

         Loan Origination Fees And Other Fees. Loan origination fees and certain
related direct loan origination costs are deferred and the resulting net amount
is amortized over the life of the related loan as an adjustment to the yield of
such loans. In addition, commitment fees are required to be offset against
related direct costs and the resulting net amount generally recognized over the

                                       9
<PAGE>
 
life of the related loans as an adjustment of yield or if the commitment expires
unexercised, recognized upon expiration of the commitment. The Bank had $1.9
million in deferred origination fees and discounts at December 31, 1997.

Non-Performing Assets

         When a borrower fails to make a required payment by the fifteenth day
of the month in which the payment is due, the Bank sends a late notice advising
the borrower that the payment has not been received. In most cases delinquencies
are cured promptly; however, if a loan has been delinquent for more than 60
days, the Bank reviews the loan status more closely and, where appropriate,
appraises the condition of the property and the financial circumstances of the
borrower. Based upon the results of any such investigation, the Bank (1) may
accept a repayment program for the arrearage from the borrower; (2) may seek
evidence, in the form of a listing contract, of efforts by the borrower to sell
the property if the borrower has stated that he is attempting to sell; (3) may
request a deed in lieu of foreclosure or (4) generally will initiate foreclosure
proceedings when a loan payment is delinquent for more than three monthly
installments.

                                       10
<PAGE>
 
         The following table sets forth information regarding non-accrual loans,
loans which are 90 days or more delinquent, but on which the Bank is accruing
interest and other real estate owned held by the Bank at the dates indicated:

<TABLE> 
<CAPTION> 

                                                                                        At December 31,                      
                                                               ---------------------------------------------------------------
                                                                 1993         1994          1995          1996          1997 
                                                               --------     --------      --------      --------      --------
                                                                                     (In thousands)                          
<S>                                                            <C>          <C>           <C>           <C>           <C>    
One- to four-family residential real estate                                                                                  
loans:                                                                                                                       
   Non-accrual loans....................................       $ 4,430      $ 5,122       $ 5,099       $ 4,532       $ 3,254
   Accruing loans 90 days overdue.......................         4,136        2,928         2,326         2,993         1,645
                                                               -------      -------       -------       -------       -------
     Total..............................................         8,566        8,050         7,425         7,525         4,899
                                                               -------      -------       -------       -------       -------
Multi-family residential and commercial                                                                                      
real estate loans:                                                                                                           
   Non-accrual loans....................................         2,472        2,905         2,014         1,881         1,280
   Accruing loans 90 days overdue.......................         1,208          642           890           542           255
                                                               -------      -------       -------       -------       -------
     Total..............................................         3,680        3,547         2,904         2,423         1,535
                                                               -------      -------       -------       -------       -------
Construction loans:(1)                                                                                                       
   Non-accrual loans....................................         1,331          686           237           237           185
   Accruing loans 90 days overdue.......................            13           --            --            --            --
                                                               -------      -------       -------       -------       -------
     Total..............................................         1,344          686           237           237           185
                                                               -------      -------       -------       -------       -------
Consumer loans:                                                                                                              
   Non-accrual loans....................................           567          512           274           277           323
   Accruing loans 90 days overdue.......................           108           33            23            30             7
                                                               -------      -------       -------       -------       -------
     Total..............................................           675          545           297           307           330
                                                               -------      -------       -------       -------       -------
Total non-performing loans:                                                                                                  
   Non-accrual loans....................................         8,800        9,225         7,624         6,927         5,042
   Accruing loans 90 days overdue.......................         5,465        3,603         3,239         3,565         1,907
                                                               -------      -------       -------       -------       -------
     Total..............................................       $14,265      $12,828       $10,863       $10,492       $ 6,949
                                                               =======      =======       =======       =======       =======
     Total foreclosed real estate, net of                                                                                    
       related reserves.................................       $   831      $ 1,118       $ 1,467       $ 1,996        $1,354
                                                               =======      =======       =======       =======       =======
     Total non-performing loans and                                                                                          
       foreclosed real estate to total assets...........          3.83%        3.63%         3.32%         3.44%         2.20%
                                                                  ====         ====          ====          ====          ==== 

</TABLE> 
        
--------------------
(1)  Includes acquisition and development loans.


         At December 31, 1995, 1996, and 1997 nonaccrual loans for which
interest has been discontinued totaled approximately $7.6 million, $6.9 million,
and $5.0 million, respectively. During the years ended December 31, 1995, 1996
and 1997, the Bank recognized interest income of approximately $260,000,
$172,000, and $144,000, respectively, on these loans. Interest income that would
have been recorded, had the loans been on the accrual status, would have
amounted to approximately $745,000, $665,000, and $491,000 for the years ended
December 31, 1995, 1996 and 1997, respectively. The Bank is not committed to
lend additional funds to the borrowers whose loans have been placed on
nonaccrual status.

                                       11
<PAGE>
 
     Delinquent Loans. At December 31, 1995, 1996 and 1997, respectively,
     delinquencies in the Bank's portfolio were as follows:

<TABLE> 
<CAPTION> 

                              At December 31, 1995                 At December 31, 1996                 At December 31, 1997
                    ------------------------------------- ------------------------------------- ------------------------------------
                       60 - 89 Days      90 Days or more     60 - 89 Days      90 Days or more     60 - 89 Days     90 Days or more
                    ------------------ ------------------ ------------------ ------------------ ------------------ -----------------
                    Number  Principal  Number  Principal  Number  Principal  Number  Principal  Number  Principal  Number  Principal
                      of     Balance     of     Balance     of     Balance     of     Balance     of     Balance     of     Balance
                    Loans   of Loans   Loans   of Loans   Loans   of Loans   Loans   of Loans   Loans   of Loans   Loans   of Loans
                    ------ ----------  ------ ----------  ------ ----------- ------ ----------- ------ ----------- ------ ----------
                                                                     (In thousands)
<S>                 <C>    <C>         <C>    <C>         <C>    <C>         <C>    <C>         <C>    <C>         <C>    <C> 
Delinquent loans..    56      $2,286     153    $10,863     52     $3,660             $10,492     42     $2,162     105      $6,949

As a percent of                                                                                                                   
  total gross                                                                         
  loans...........              1.02%              4.85%             1.72%               4.93%             1.00%               3.22%

</TABLE> 

                                       12
<PAGE>
 
         As of December 31, 1997, the Bank had 105 loans which were 90 days or
more past due totaling $6.9 million. The average balance of such loans was
approximately $66,000. Management is of the opinion that the Bank will not incur
any additional substantial losses on such loans, giving consideration to
existing loan loss reserves. Most of the loans are of moderate size; 4 of the
loans have loan balances greater than $200,000, the largest of which is
$296,000. All loans are within the Bank's lending areas.

         The Bank's level of non-performing loans 90 days or more delinquent
decreased from $10.5 million at December 31, 1996 to $6.9 million at December
31, 1997. The total of such loans in the lower risk one- to four-family
residential category decreased to $4.9 million or 70.5% of non-performing loans
90 days or more delinquent at December 31, 1997, when compared with $7.5
million, or 71.7% at December 31, 1996. Non-performing multi-family residential,
commercial real estate and construction loans, loans normally having greater
elements of risk, decreased from $2.7 million at December 31, 1996, to $1.7
million at December 31, 1997, which represents a decrease of 37.0%. The decrease
in non-performing loans can be attributed to the Bank's continued emphasis on
collection efforts.

         Classified Assets. Federal regulations provide for the classification
of loans and other assets such as debt and equity securities considered to be of
lesser quality as "substandard," "doubtful" or "loss" assets. Assets which do
not currently expose the insured institution to sufficient risk to warrant
classification in one of the aforementioned categories but possess weaknesses
are designated "special mention" by management.

         A classification of either substandard or doubtful requires the
establishment of general allowances for loan losses in an amount deemed prudent
by management. Assets classified as "loss" require either a specific allowance
for losses equal to 100% of the amount of the asset so classified or a charge
off of such amount.

         A savings institution's determination as to the classification of its
assets and the amount of its valuation allowances is subject to review by the
OTS which can order the establishment of additional general or specific loss
allowances. The OTS, in conjunction with the other federal banking agencies, has
adopted an interagency policy statement on the allowance for loan and lease
losses. The policy statement provides guidance for financial institutions on
both the responsibilities of management for the assessment and establishment of
adequate allowances and guidance for banking agency examiners to use in
determining the adequacy of general valuation allowances. Generally, the policy
statement requires that institutions have effective systems and controls to
identify, monitor and address asset quality problems; have analyzed all
significant factors that affect the collectibility of the portfolio in a
reasonable manner; and have established acceptable allowance evaluation
processes that meet the objectives set forth in the policy statement.

         Management of the Bank has classified $8.1 million of its assets as
substandard and approximately $619,000 as loss based upon its review of the
Bank's loan and foreclosed real estate portfolios. Such review, among other
things, takes into consideration the appraised value of underlying collateral,
economic conditions and paying capacity of the borrowers. However, the 

                                       13
<PAGE>
 
Bank's Asset Classification Committee carefully monitors all of the Bank's
delinquent loans to determine whether or not they should be classified. At a
minimum, the Bank classifies all foreclosed real estate and non-performing loans
90 days or more delinquent as substandard assets. At December 31, 1997, the
allowance for loan losses totaled $2.5 million.

         Allowance for Loan Losses. The allowance for loan losses is established
through a provision for loan losses based on management's evaluation of the risk
inherent in its loan portfolio and changes in the nature and volume of its loan
activity. Such evaluation, which includes a review of all loans of which full
collectibility may not be reasonably assured, considers among other matters, the
estimated net realizable value of the underlying collateral, economic
conditions, historical loan loss experience and other factors that warrant
recognition in providing for an adequate loan loss allowance.

         During the years ended December 31, 1995, 1996 and 1997, gross
charge-offs totaled $1.3 million, $638,000, and $928,000, respectively. A
majority of the charge-offs in all three years resulted from the transferring of
loans to foreclosed real estate and charging-off the difference between the
carrying value of the loans and the fair values of the properties securing such
loans to the loan loss allowance.

         The following table sets forth the activity of the Bank's allowance for
loan losses at the dates indicated:

<TABLE> 
<CAPTION> 

                                                          At or for the year ended December 31,
                                         ---------------------------------------------------------------------- 
                                           1993           1994              1995          1996           1997
                                         --------       --------          --------      --------       --------
                                                                       (In thousands)
<S>                                      <C>            <C>               <C>           <C>            <C> 
Balance at beginning of period..........  $3,100         $4,000            $3,650        $2,725         $2,800
Provision for loan losses...............   1,224            495               411           644            586
Charge-offs:.....................
     Real estate mortgage loans.........     290            879             1,008           404            853
     Consumer loans.....................      35             32               333           234             75
     Recoveries.........................       1             66                 5            69             17
                                           -----          -----             -----         -----          -----
Net charge-offs.........................     324            845             1,336           569            911
                                           -----          -----             -----         -----          -----
Balance at end of period................  $4,000         $3,650            $2,725        $2,800         $2,475
                                          ======         ======            ======        ======         ======
Ratio of net charge offs during
   the period to average loans
   receivable during the period.........     .15%           .38%              .61%          .27%           .44%
Ratio of allowance for loan
   losses to total outstanding
   loans (gross) at end of period.......    1.79%          1.59%             1.22%         1.32%          1.14%
Ratio of allowance for loan losses
   to non-performing loans..............   28.04%         28.45%            25.09%        26.69%         35.62%

</TABLE> 

                                       14
<PAGE>
 
         The following table sets forth the breakdown of the allowance for loan
losses by loan category for the periods indicated. Management believes that the
allowance can be allocated by category only on an approximate basis. The
allocation to the allowance by category is not necessarily indicative of further
losses and does not restrict the use of the allowance to absorb losses in any
category.

                                                    At December 31,
                                  ----------------------------------------------
                                   1993      1994      1995      1996      1997
                                  ------    ------    ------    ------    ------
                                  Amount    Amount    Amount    Amount    Amount
                                  ------    ------    ------    ------    ------
                                                (Dollars in thousands)

Real estate mortgage loans (1)..  $3,400    $3,050    $2,325    $2,450    $2,075
Consumer loans..................     600       600       400       350       400
                                  ------    ------    ------    ------    ------
   Total allowance..............  $4,000    $3,650    $2,725    $2,800    $2,475
                                  ======    ======    ======    ======    ======
--------------------
(1)  Includes equity and second mortgages.


Mortgage-Backed Securities

         The Bank has significant investments in mortgage-backed securities and
has, during periods when loan demand was low and the interest yields on
alternative investments was minimal, utilized such investments as an alternative
to mortgage lending. All of the securities in the portfolio were insured or
guaranteed by GNMA, FNMA or FHLMC and have coupon rates as of December 31, 1997
ranging from 5.375% to 10.00%. At December 31, 1997 the unamortized principal
balance of mortgage-backed securities, both held to maturity and available for
sale, totaled $133.0 million or 35.3% of total assets. The carrying value of
such securities amounted to $112.8 million, $109.8 million and $133.7 million at
December 31, 1995, 1996 and 1997, respectively, and the fair market value of
such securities totaled approximately $133.6 million, $109.2 million, and $135.4
million at December 31, 1995, 1996 and 1997, respectively.

         The following table sets forth the contractual maturities of the Bank's
gross mortgage-backed securities portfolio which includes available for sale and
held to maturity at December 31, 1997.

<TABLE> 
<CAPTION> 

                                                  Contractual Maturities Due in Year(s) Ended
                                                                  December 31,
                              ----------------------------------------------------------------------------------
                                           1999-       2001-       2003-       2008-       2018 and
                               1998        2000        2002        2007        2017       Thereafter      Total
                              ------      ------      ------      ------      ------      ----------     -------
                                                                 (In thousands)
<S>                           <C>         <C>         <C>         <C>         <C>         <C>           <C>   
Mortgage-backed
securities:
   Held to maturity.......         $--         $--      $560       $8,208     $105,699      $11,066     $125,533
   Available for sale.....          42          12        --           --          318        7,126        7,498
                                   ---         ---      ----       ------     --------      -------     --------
     Total................         $42         $12      $560       $8,208     $106,017      $18,192     $133,031
                                   ===         ===      ====       ======     ========      =======     ========
</TABLE> 

                                       15
<PAGE>
 
         Mortgage-backed securities are a low risk investment for the Bank. The
Bank's substantial investment in mortgage-backed securities will significantly
enhance the Bank's ability to meet risk based capital requirements as
mortgage-backed securities are assigned a risk rating, generally from 0% to 20%.
Based on historical experience, the Bank believes that the mortgage-backed
securities will be repaid significantly in advance of the stated maturities
reflected in the above table.

Investment Activities

         SAIF-insured savings institutions have the authority to invest in
various types of liquid assets, including United States Treasury obligations,
securities of various federal agencies, certain certificates of deposit of
insured banks and savings institutions, certain bankers' acceptances, repurchase
agreements and federal funds. Subject to various restrictions, SAIF-insured
savings institutions may also invest their assets in commercial paper, corporate
debt securities and mutual funds whose assets conform to the investments that a
SAIF-insured savings institution is otherwise authorized to make directly.

         The Board of Directors sets the investment policy of the Bank. This
policy dictates that investments will be made based on the safety of the
principal, liquidity requirements of the Bank and the return on the investment
and capital appreciation. The Bank's Chief Executive Officer may make
investments up to $10.0 million, subject to ratification by the Bank's Board of
Directors.

         The Bank's conservative policy does not permit investment in junk bonds
or speculative strategies based upon the rise and fall of interest rates.
Pamrapo's goal, however, has always been to realize the greatest possible return
commensurate with its interest rate risk. Pamrapo has emphasized shorter term
securities for their liquidity to increase sensitivity of its investment
securities to changes in interest rates.

         As a member of the FHLB-NY, the Bank is required to maintain liquid
assets at minimum levels which vary from time to time. See "Regulation Federal
Home Loan Bank System." The Bank's liquid investments primarily include federal
agency securities, overnight deposits and federal funds. The average liquidity
for the month of December 1997 was 6.61%, which exceeded the minimum level of
4.0% prescribed by the OTS.

                                       16
<PAGE>
 
Investment Portfolio

         The following table sets forth certain information regarding the Bank's
investment portfolio, which includes available for sale securities carried at
fair value and held to maturity, at the dates indicated:

<TABLE> 
<CAPTION> 
                                                                    At December 31,
                                           ------------------------------------------------------------------
                                                   1995                   1996                     1997
                                           -------------------    -------------------       -----------------
                                           Carrying      Fair      Carrying     Fair        Carrying    Fair
                                             Value       Value       Value      Value         Value     Value
                                           --------     ------     --------    ------       --------   ------ 
                                                                      (In thousands)
<S>                                        <C>         <C>         <C>         <C>          <C>        <C>    
Investments:
   U.S. Government (including
      federal agencies) available            
      for sale...........................   $12,020    $12,136     $8,000      $8,023       $2,999     $3,018 
   Mutual Funds available for sale.......        --         --      1,049       1,049        1,114      1,119
   Equity securities available for                
      sale...............................         7         64          7          91            7        136
   FHLB-NY stock.........................     3,073      3,073      2,979       2,979        2,979      2,979
   Net unrealized (loss) gain on                                                        
      available for sale securities......       173         --        107          --          153         --
                                            -------    -------    -------     -------       ------     ------
      Total investment securities........   $15,273    $15,273    $12,142     $12,142       $7,252     $7,252
                                            =======    =======    =======     =======       ======     ======
Other interest-earning assets:                                                          
   Overnight deposits....................   $ 4,500    $ 4,500    $ 9,000     $ 9,000       $2,900     $2,900
   Certificates of deposit...............        99         99         --          --           --         --
   Federal funds sold....................       100        100        100         100           --         --
                                            -------    -------    -------     -------       ------     ------
      Total other interest-earning                                                                            
      assets.............................   $ 4,699    $ 4,699    $ 9,100     $ 9,100       $2,900     $2,900 
                                            =======    =======    =======     =======       ======     ====== 
                                                                                        
      Total investment portfolio.........   $19,972    $19,972    $21,242     $21,242      $10,152    $10,152
                                            =======    =======    =======     =======      =======    =======
</TABLE> 

         As of December 31, 1997, the Bank's investment securities issued by the
U.S. Government agencies have a carrying value of $3.0 million, a weighted
average yield of 6.82% and maturities of $2 million within 5 years and $1
million after 10 years.

         The Bank has no investments with any one issuer, other than the U.S.
Government and Federal agencies, which exceed ten percent of stockholders'
equity.

                                       17
<PAGE>
 
Sources of Funds

         General. Deposits are the primary source of the Bank's funds for use in
lending and for other general business purposes. In addition to deposits, the
Bank obtains funds from advances from the FHLB-NY and other borrowings.

         Deposits. Pamrapo offers a variety of deposit accounts having a wide
range of interest rates and terms. The Bank's deposits consist of regular
savings, non-interest bearing demand, NOW and Super NOW, money market and
certificate accounts. Pamrapo's deposits are obtained primarily from the Hudson
County area. Pamrapo had acquired brokered deposits totaling $4.2 million, at
December 31, 1997, as compared to $5.3 million at December 31, 1996. The Bank
relies primarily on customer service and long-standing relationships with
customers to attract and retain deposits. The $6.7 million or 2.2% increase in
total deposits from $300.8 million at December 31, 1996 to $307.5 million at
December 31, 1997 was the result a more competitive interest rate environment.

         The flow of deposits is influenced significantly by general economic
conditions, changes in the money market and prevailing interest rates and
competition.

                                       18
<PAGE>
 
         Deposit Portfolio. The following table sets forth the distribution and
weighted average nominal interest rate of the Bank's deposit accounts at the
dates indicated:

<TABLE> 
<CAPTION> 
                                                                                        At December 31,
                                       --------------------------------------------------------------------------------------------
                                                    1995                            1996                          1997
                                       -----------------------------   ----------------------------   -----------------------------
                                                            Weighted                       Weighted                       Weighted
                                                    % of     Average               % of     Average               % of     Average
                                                   Total     Nominal              Total     Nominal               Total    Nominal
                                        Amount    Deposits    Rate      Amount   Deposits    Rate      Amount    Deposits    Rate
                                       --------   --------  --------   --------  --------  --------   --------   --------  --------
                                                                                   (In thousands)
<S>                                    <C>        <C>       <C>        <C>        <C>      <C>        <C>        <C>       <C> 
Passbook and club accounts..........   $113,072     37.83%     2.74%   $111,706     38.80%   2.75%    $109,476     35.61%    2.75%
0.00% demand........................      9,789      3.27      0.00      11,869      2.76    0.00       14,856      4.83     0.00
NOW.................................     17,748      5.94      2.50      18,676      5.72    2.50       19,679      6.40     2.00
Super NOW...........................        221       .07      2.50         179       .06    2.50          238       .07     2.00
Money market demand.................     22,773      7.62      2.69      22,140      7.37    2.87       22,214      7.23     2.75
                                       --------    ------              --------    ------             --------    ------     
     Total passbook, club, NOW, and                                                                                          
           money market accounts....    163,603     54.73      2.54     164,570     54.71    2.54      166,463     54.14     2.42
                                       --------    ------              --------    ------             --------    ------     
Certificate accounts:                                                                                                        
   91-day money market..............        979       .33      4.34       1,297       .43    4.51          979       .32     4.81
   26-week money market.............     56,296     18.83      4.83      36,161     12.02    4.69       30,395      9.88     4.77
   12- to 30-month money market.....     33,769     11.30      5.16      55,071     18.31    5.04       70,406     22.90     5.22
   30- to 48-month money market.....      7,849      2.63      5.44       8,551      2.84    5.65        4,133      1.34     5.53
   IRA and KEOGH....................     30,272     10.13      4.91      28,829      9.59    4.92       29,482      9.59     4.90
   Negotiated rate..................      6,133      2.05      6.08       6,306      2.10    6.00        5,614      1.83     6.02
                                       --------    ------              --------    ------             --------    ------     
                                                                                                                             
     Total certificates.............    135,298     45.27      5.03     136,215     45.29    5.02      141,009     45.86     5.09
                                       --------    ------              --------    ------             --------    ------     
                                                                                                                             
     Total deposits.................   $298,901    100.00%     3.67%   $300,785    100.00%   3.68%     307,472    100.00%    3.65%
                                       ========    ======      ====    ========    ======    ====      =======    ======     ====
</TABLE> 

                                       19
<PAGE>
 
         The following table sets forth the deposit activity of the Bank for the
periods indicated:

                                                    Year Ended December 31,
                                              ---------------------------------
                                                1995         1996        1997
                                              ---------    --------    --------
                                                        (In thousands)

Deposits (less than) withdrawals...........   $(17,759)    $(9,291)    $(4,375)
Interest credited..........................      10,750      11,175      11,062
                                              ---------    --------    --------
Net (decrease) increase in deposits.......    $ (7,009)    $  1,884    $  6,687
                                              =========    ========    ========

         The following table sets forth, by various rate categories, the amount
of certificate accounts outstanding as of the dates indicated and the periods to
maturity of the certificate accounts outstanding at December 31, 1997.

<TABLE> 
<CAPTION> 
                                                                               At December 31, 1997,
                                       At December 31,                             Maturing in
                                 ---------------------------       ---------------------------------------------
                                                                   One Year      Two       Three    Greater than
                                 1995        1996       1997        or Less      Years     Years     Three Years
                                 ----        ----       ----       ---------     -----     -----    ------------
                                                                 (In thousands) 
<S>                            <C>        <C>        <C>           <C>          <C>        <C>          <C> 
Certificate Accounts:                                                                    
   2.99% or less...........    $    613   $     60   $    209      $    209     $    --    $   --       $   --
                                                                                                       
   3.00% to 4.99%..........      71,416     82,499     61,740        56,220       3,084     1,671          765
                                                                                                       
   5.00% to 5.99%..........      41,615     45,518     61,059        54,081       3,214     2,254        1,510
                                                                                                       
   6.00% to 6.99%..........      20,186      7,302     13,411         7,132       3,670     1,959          650
                                                                                                       
   7.00% to 7.99%..........       1,308        815      4,566           235       2,226     2,105           --
                                                                                                       
   8.00% to 8.99%..........         141          6          7             7          --        --           --
                                                                                                       
   9.00% to 9.99%..........          19         15         17            17          --        --           --
                               --------   --------   --------      --------     -------    ------       ------ 
        Total..............    $135,298   $136,215   $141,009      $117,901     $12,194    $7,989       $2,925 
                               ========   ========   ========      ========     =======    ======       ====== 
</TABLE> 

                                       20
<PAGE>
 
         At December 31, 1997, the Bank had outstanding $26.4 million in
certificate accounts in amounts of $100,000 or more maturing as follows:


                                                                    Amount
                                                                --------------
                                                                (In thousands)
                                                             
         Three months or less.............................          $ 7,160
         Over three through six months....................            8,096
         Over six through 12 months.......................            6,611
         Over 12 months...................................            4,551
                                                                    -------
              Total.......................................          $26,418
                                                                    =======


         Borrowings. Although deposits are the Bank's primary source of funds,
the Bank utilizes borrowings when they are a less costly source of funds or can
be invested at a positive rate of return.

         Pamrapo obtains advances from the FHLB-NY upon the security of its
capital stock of the FHLB-NY and a blanket assignment of the Bank=s unpledged
qualifying mortgage loans, mortgage-backed securities and investment securities.
Such advances are made pursuant to several different credit programs, each of
which has its own interest rate and range of maturities. As of December 31,
1997, outstanding advances from the FHLB-NY amounted to $13.6 million.

         The following table sets forth certain information regarding FHLB-NY
advances at the dates indicated:

<TABLE> 
<CAPTION> 
                                                                                     At December 31,
                                                                           -----------------------------------
                                                                            1995          1996           1997
                                                                           ------        ------         ------
                                                                                     (In thousands) 
<S>                                                                        <C>           <C>           <C> 
  Fixed-rate advances from the FHLB-NY:                                                            
     6.45% due 1996.........................................               $3,000        $   --        $    --
     6.63% due 1996.........................................                4,000            --             --
     6.47% due 1999.........................................                   --         3,000          3,000
     6.27% due 2000.........................................                   --            --          5,000
     5.10% due 2001.........................................                  243           243            243
     6.51% due 2002.........................................                   --            --          5,000
     4.62% due 2003.........................................                  340           340            340
                                                                           ------        ------        -------

          Total advances from the FHLB-NY...................               $7,583        $3,583        $13,583
                                                                           ======        ======        =======
</TABLE> 

                                       21
<PAGE>
 
         The Bank obtained a mortgage loan of $325,000 in connection with the
purchase of premises. The mortgage loan carries an interest rate of 8% and is
amortized over a 12 year term. The unpaid mortgage loan balance at December 31,
1997 amounted to $274,000.

Competition

         Pamrapo has substantial competition for both loans and deposits. The
New York City metropolitan area has a high density of financial institutions,
many of which are significantly larger and have substantially greater financial
resources than the Bank, and all of which are competitors of the Bank to varying
degrees. The Bank faces significant competition both in making mortgage loans
and in attracting deposits. The Bank's competition for loans comes principally
from savings and loan associations, savings banks, mortgage banking companies,
insurance companies, commercial banks and other institutional lenders. Its most
direct competition for deposits has historically come from savings and loan
associations, savings banks, commercial banks, credit unions and other financial
institutions. The Bank faces additional competition for deposits from short-term
money market funds and other corporate and government securities funds. The Bank
faces increased competition among financial institutions for deposits.
Competition also may increase as a result of the continuing reduction in the
effective restrictions on the interstate operations of financial institutions
and legislation authorizing the acquisition of thrifts by Banks.

         The Bank competes for loans principally through the interest rates and
loan fees it charges and the efficiency and quality of services it provides
borrowers and real estate brokers. It competes for deposits through pricing,
service and by offering a variety of deposit accounts. New powers for thrift
institutions provided by New Jersey and federal legislation enacted in recent
years have resulted in increased competition between savings banks and other
financial institutions for both deposits and loans. Management believes that
implementation of new powers set forth in such recent legislation is expected to
intensify this competition.

Subsidiaries

         Pamrapo is generally permitted under New Jersey law and the regulations
of the Commissioner of the New Jersey Department of Banking and Insurance (the
"Commissioner") to invest an amount equal to 3% of its assets in subsidiary
service corporations. As of December 31, 1997, Pamrapo had $1.3 million, or .4%,
of its assets invested in Pamrapo Service Corporation (the "Corporation"), a
wholly owned subsidiary of the Bank. In the past, the Corporation has entered
into real estate joint ventures for the principal purpose of land acquisition
and development. However, the Corporation has disposed of all such real estate
joint ventures. Currently, the Corporation's only investments are in bank
premises and real estate held for investment.

                                       22
<PAGE>
 
         Under OTS regulation, investments in and loans to subsidiaries not
engaged in activities permissible to national banks, such as the real estate
investment activities previously entered into by the Bank, generally are
required to be deducted from capital. Although the Bank will continue to
consider joint venture opportunities, it will do so with the effects of the OTS
regulations in mind. The Bank currently has no plans to enter into any joint
ventures.

Yields Earned and Rates Paid

         The Bank's earnings depend primarily on its net interest income. Net
interest income is affected by (I) the volume of interest-earning assets and
interest-bearing liabilities, (ii) rates of interest earned on interest-earning
assets and rates paid on interest-bearing liabilities and (iii) the difference
("interest rate spread") between rates of interest earned on interest-earning
assets and rates paid on interest-bearing liabilities. When interest-earning
assets approximate or exceed interest-bearing liabilities, any positive interest
rate spread will generate net interest income.

         A large portion of the Bank's real estate loans are long-term,
fixed-rate loans. Accordingly, the average yield recognized by the Bank on its
total loan portfolio changes slowly and generally does not keep pace with
changes in interest rates on deposit accounts and borrowings. At December 31,
1997, approximately 97.5% of the Bank's gross mortgage loan portfolio, excluding
mortgage-backed securities, consisted of fixed-rate mortgage loans with original
terms consisting primarily of 15 to 30 years. Accordingly, when interest rates
rise, the Bank's yield on its loan portfolio increases at a slower pace than the
rate by which its cost of funds increases, which may adversely impact the Bank's
interest rate spread.

         The following tables set forth for the periods indicated information
regarding the average balances of interest-earning assets and interest-bearing
liabilities, the dollar amount of interest income earned on such assets and the
resultant yields, the dollar amount of interest expense paid on such liabilities
and the resultant costs. The tables also reflect the interest rate spread for
such periods, the net yield on interest-earning assets (i.e., net interest
income as a percentage of average interest-earning assets) and the ratio of
average interest-earning assets to average interest-bearing liabilities. Average
balances are based on month-end amounts.

                                       23
<PAGE>
 
<TABLE> 
<CAPTION> 
                                                                            Year Ended December 31,
                                           -----------------------------------------------------------------------------------------
                                                        1995                          1996                           1997
                                           ----------------------------   --------------------------   -----------------------------
                                            Average              Yield/    Average            Yield/    Average              Yield/
                                            Balance   Interest    Cost     Balance  Interest   Cost     Balance    Interest   Cost 
                                           --------   --------   ------   --------  --------  -----    ---------   --------  -------

<S>                                        <C>        <C>        <C>      <C>       <C>       <C>      <C>         <C>       <C> 
Interest-earning assets:                                                                                                   
    Loans(1)..........................     $220,001    $20,445     9.29%  $213,122  $19,191    9.00%    $205,594    $18,700    9.10%

    Mortgage-backed securities........      115,803      7,696     6.65    108,500    7,324    6.75      127,004      8,572    6.75%

    Investments.......................       11,195        779     6.96     11,725      906    7.73        6,541        508    7.77%

    Other interest-earning assets.....        8,332        651     7.81     12,599      614    4.87       11,079        616    5.56%
                                            -------    -------            --------  -------             --------    -------    
       Total interest-earning assets..      355,331     29,571     8.32   $345,946   28,035    8.10     $350,218    $28,396    8.11%
                                           --------    -------            --------  -------             --------    -------        
Non-interest-earning assets...........       21,167                         21,301                        19,018           
                                           --------                       --------                      --------                   

       Total assets(1)................     $376,498                       $367,247                      $369,236           
                                           ========                       ========                      ========           
Interest-bearing liabilities:                                                                                              
    Passbook and club account.........      120,209      3,316     2.76    112,489    3,166    2.81     $108,105     $3,078    2.85%

    NOW and money market accounts.....       37,645      1,076     2.86     41,289    1,079    2.61       41,603        994    2.39%

    Certificates of deposits..........      131,520      6,341     4.82    137,193    6,930    5.05      139,242      6,990    5.02%

    Advances and other borrowings.....       11,679        723     6.19      3,369      206    6.11       11,743        800    6.81%
                                           --------    -------            --------  -------             --------    -------    
       Total interest-bearing               
         liabilities..................      301,053     11,456     3.81    294,340   11,381    3.87     $300,693    $11,862    3.94%
                                           --------    -------            --------  -------             --------    -------        
Non-interest-bearing liabilities:                                                                                          
    Non-interest-bearing demand            $ 13,114                         11,004                       $13,046           
      accounts........................                                                                                     
    Other.............................        4,366                          5,606                         6,461           
                                           --------                       --------                      --------   
    Total non-interest-bearing                                                                                             
      demand liabilities..............       17,480                         16,610                        19,507           
                                           --------                       --------                      --------          
       Total liabilities..............      318,533                        310,950                       320,200           

Stockholders' equity..................       57,965                         56,297                        49,036           
                                           --------                       --------                      --------                   
       Total liabilities and  
         stockholders' equity.........     $376,498                       $367,247                      $369,236           
                                           ========                       ========                      ========    
Net interest income/interest rate                                         
  spread..............................                 $18,115     4.51%            $16,654    4.23%                $16,534    4.17%
                                                       =======     ====             =======    ====                 =======    ====
Net interest-earning assets/net yield                                                                                      
  on interest-earning assets..........     $ 54,278                5.10%  $ 51,606             4.81%    $ 49,525               4.72%
                                           ========                ====   ========             ====     ========              
Ratio of average interest-earning                                                                                          
assets to average interest-bearing                                            
liabilities...........................         1.18x                           1.17x                        1.16x             
                                               =====                           =====                  
</TABLE> 
-----------------------------
(1) Non-accruing loans are part of the average balances of loans outstanding.

                                       24
<PAGE>
 
Interest Rate Sensitivity Analysis

         The matching of assets and liabilities may be analyzed by examining the
extent to which such assets and liabilities are "interest rate sensitive" and by
monitoring an institution's interest rate sensitivity "gap." An asset or
liability is said to be interest rate sensitive within a specific time period if
it will mature or reprice within that time period. The interest rate sensitivity
gap is defined as the difference between the amount of interest-earning assets
maturing or repricing within a specific time period and the amount of
interest-bearing liabilities maturing or repricing within that time period. A
gap is considered positive when the amount of interest rate sensitive assets
exceeds the amount of interest rate sensitive liabilities. A gap is considered
negative when the amount of interest rate sensitive liabilities exceeds the
amount of interest rate sensitive assets. During a period of rising interest
rates, a negative gap would tend to adversely affect net interest income while a
positive gap would tend to result in an increase in net interest income. During
a period of falling interest rates, a negative gap would tend to result in an
increase in net interest income while a positive gap would tend to adversely
affect net interest income.

         The following table sets forth the amounts of interest-earning assets
and interest-bearing liabilities outstanding at December 31, 1997, which are
expected to reprice or mature in each of the future time periods shown. Except
as stated below, the amount of assets and liabilities shown which reprice or
mature during a particular period were determined in accordance with the
contractual terms of the asset or liability. Loans and mortgage-backed
securities that have adjustable rates are shown as being due in the period
during which the interest rates are next subject to change. The Bank has assumed
that its passbook savings and club accounts which totaled $109.5 million at
December 31, 1997, are withdrawn at the following rates, 17.00%, 31.11%, 29.44%,
52.96%, 77.87% and 100.00% on the cumulative declining balance of such accounts
during the periods shown. The Bank has further assumed that its money market
accounts which totaled $22.2 million at December 31, 1997, are withdrawn at the
following rates, 79.00%, 52.39%, 52.39%, 84.36%, 97.62% and 100.00% on the
cumulative declining balance of such accounts during the periods shown.
Additionally, the Bank has assumed that its non-interest bearing demand, NOW and
Super NOW accounts which totaled $34.8 million at December 31, 1997, are
withdrawn at the following rates, 37.00%, 53.76%, 31.11%, 60.62%, 84.47% and
100.00% on the cumulative declining balance of such accounts during the periods
shown.

                                       25
<PAGE>
 
<TABLE> 
<CAPTION> 

                                                                More than    More than    More than   More than
                                                    1 Year      1 Year to    3 Years to   5 Years to 10 Years to  More than
                                                    or Less      3 Years      5 Years      10 Years   20 Years     20 Years  Total
                                                    -------     ---------    ----------   ---------- -----------  ---------  -----
                                                                                       (In thousands) 
<S>                                                 <C>         <C>          <C>          <C>        <C>          <C>       <C>     

Interest-earning Assets:
   Loans........................................     $2,881        $2,954       $11,448      $40,660    $113,934   $44,254  $216,131
   Mortgage-backed securities(1)................         42            12           560        8,208     106,017    18,192   133,031
   Investments(1)(2)............................      1,121         1,999            --           --       1,000        --     4,120
   Other interest-earning assets(3).............      5,879            --            --           --          --        --     5,879
                                                      -----         -----        ------       ------     -------    ------   -------
     Total interest-earning assets..............      9,923         4,965        12,008       48,868     220,951    62,446   359,161
                                                      -----         -----        ------       ------     -------    ------   -------

Interest-bearing Liabilities:                                                                                                       
   NOW and Super NOW accounts(4)................     12,866        11,777         3,151        4,231       2,321       427    34,773
   Money market accounts........................     17,549         2,444         1,164          892         161         4    22,214
   Passbook and club accounts...................     18,611        28,268        18,429       23,391      16,177     4,600   109,476
   Certificate accounts.........................    117,901        20,183         2,277          648          --        --   141,009
   Advances and other borrowings................         --         8,243         5,340           --         274        --    13,857
                                                    -------        ------        ------       ------      ------     -----   -------
     Total interest-bearing liabilities.........    166,927        70,915        30,361       29,162      18,933     5,031   321,329
                                                    -------        ------        ------       ------      ------     -----   -------
Interest sensitivity gap per period.............  $(157,004)     $(65,950)     $(18,353)     $19,706    $202,018   $57,415   $37,882
                                                  =========      ========      ========      =======    ========   =======   =======

Cumulative interest sensitivity gap.............  $(157,004)    $(222,954)    $(241,307)   $(221,601)   $(19,583)  $37,382
                                                  =========     =========     =========    =========    ========   =======

Cumulative gap as a percent of total assets.....     (41.68)%      (59.18)%      (64.06)%     (58.82)%     (5.20)%    9.92%
                                                     ========      ========      ========     ========     ======     ====
Cumulative interest-sensitive assets as
   a percent of interest-sensitive liabilities..       5.94%         6.26%        10.03%       25.48%      93.81%   111.77%
                                                       =====         =====        ======       ======      ======   =======
</TABLE> 

(1)  Includes available for sale securities.
(2)  Includes marketable equity securities which have no stated maturity. 
(3)  Includes FHLB-NY stock. 
(4)  Includes non-interest bearing demand accounts.

                                      26
<PAGE>
 
Rate/Volume Analysis

         Changes in net interest income are attributable to three factors: (I) a
change in volume or amount of an interest-earning asset or interest-bearing
liability, (ii) a change in interest rates or (iii) a change caused by a
combination of changes in volume and interest rate. The table below sets forth
certain information regarding changes in interest income and interest expense of
the Bank for the periods indicated, reflecting the extent to which such changes
are attributable to changes in volume and changes in rate. The amount
attributable to a change in volume or amount is calculated by multiplying the
average interest rate for the prior period by the increase (decrease) in the
average balance of the related asset or liability. The amount attributable to a
change in rate is calculated by multiplying the increase (decrease) in the
average interest rate from the prior period by the average balance of the
related asset or liability for the prior period. The rate/volume change
represents a change in rate multiplied by a change in volume and is allocated
proportionately to volume and rate changes.

<TABLE> 
<CAPTION> 

                                                                              Year Ended December 31,
                                                 ---------------------------------------------------------------------------------- 
                                                              1996 v. 1995                               1997 v. 1996
                                                 ---------------------------------------------------------------------------------- 
                                                           Increase (decrease)                        Increase (decrease)
                                                                 due to                                      due to
                                                 -----------------------------------------------------------------------------------
                                                  Volume          Rate           Net           Volume         Rate            Net
                                                 --------        ------         -----         --------       ------          -----
                                                                                   (In thousands)
<S>                                              <C>            <C>            <C>            <C>            <C>            <C> 
Interest income:
    Loans ................................       $  (627)       $  (627)       $(1,254)       $  (698)       $   207        $  (491)
    Mortgage-backed securities ...........          (487)           115           (372)         1,248             --          1,248
    Investments ..........................            38             89            127           (403)             5           (398)
    Other interest-earning assets ........           261           (298)           (37)           (79)            81              2
                                                 -------        -------        -------        -------        -------        -------
       Total interest income .............          (815)          (721)        (1,536)            68            293            361
                                                 -------        -------        -------        -------        -------        -------
Interest expense:
    Passbook and club accounts ..........           (210)            60           (150)          (130)            42            (88)


    NOW and money market accounts ........           100            (97)             3              9            (94)           (85)
    Certificates of deposit ..............           279            310            589            102            (42)            60
    Advances and other borrowings ........          (509)            (8)          (517)           567             27            594
                                                 -------        -------        -------        -------        -------        -------
       Total interest expense ............          (340)           265            (75)           548            (67)           481
                                                 -------        -------        -------        -------        -------        -------
Net change in net interest income ........       $  (475)       $  (986)       $(1,461)       $  (480)       $   360        $  (120)
                                                 =======        =======        =======        =======        =======        =======

</TABLE> 

                                      27
<PAGE>
 
                          REGULATION AND SUPERVISION

General

         The Company, as a savings and loan holding company, is required to file
certain reports with, and otherwise comply with the rules and regulations of the
Office of Thrift Supervision ("OTS") under the Home Owners' Loan Act, as amended
(the "HOLA"). In addition, the activities of savings institutions, such as the
Bank, are governed by the HOLA and the Federal Deposit Insurance Act ("FDI
Act").

         The Bank is subject to extensive regulation, examination and
supervision by the OTS, as its primary federal regulator, and the FDIC, as the
deposit insurer. The Bank is a member of the Federal Home Loan Bank ("FHLB")
System and its deposit accounts are insured up to applicable limits by the
Savings Association Insurance Fund ("SAIF") managed by the FDIC. The Bank must
file reports with the OTS and the FDIC concerning its activities and financial
condition in addition to obtaining regulatory approvals prior to entering into
certain transactions such as mergers with, or acquisitions of, other savings
institutions. The OTS and/or the FDIC conduct periodic examinations to test the
Bank's safety and soundness and compliance with various regulatory requirements.
This regulation and supervision establishes a comprehensive framework of
activities in which an institution can engage and is intended primarily for the
protection of the insurance fund and depositors. The regulatory structure also
gives the regulatory authorities extensive discretion in connection with their
supervisory and enforcement activities and examination policies, including
policies with respect to the classification of assets and the establishment of
adequate loan loss reserves for regulatory purposes. Any change in such
regulatory requirements and policies, whether by the OTS, the FDIC or the
Congress, could have a material adverse impact on the Company, the Bank and
their operations. Certain of the regulatory requirements applicable to the Bank
and to the Company are referred to below or elsewhere herein. The description of
statutory provisions and regulations applicable to savings institutions and
their holding companies set forth in this Form 10-K does not purport to be a
complete description of such statutes and regulations and their effects on the
Bank and the Company.

Holding Company Regulation

         The Company is a nondiversified unitary savings and loan holding
company within the meaning of the HOLA. As a unitary savings and loan holding
company, the Company generally is not restricted under existing laws as to the
types of business activities in which it may engage, provided that the Bank
continues to be a qualified thrift lender ("QTL"). See "Federal Savings
Institution Regulation - QTL Test." Upon any non-supervisory acquisition by the
Company of another savings institution or savings bank that meets the QTL test
and is deemed to be a savings institution by the OTS, the Company would become a
multiple savings and loan holding company (if the acquired institution is held
as a separate subsidiary) and would be subject to extensive limitations on the
types of business activities in which it could engage. The HOLA limits the
activities of a multiple savings and loan holding company and its non-insured
institution subsidiaries primarily to activities permissible for bank holding
companies under Section 4(c)(8) of the Bank 

                                      28
<PAGE>
 
Holding Company Act ("BHC Act"), subject to the prior approval of the OTS, and
certain activities authorized by OTS regulation, and no multiple savings and
loan holding company may acquire more than 5% the voting stock of a company
engaged in impermissible activities.

         The HOLA prohibits a savings and loan holding company, directly or
indirectly, or through one or more subsidiaries, from acquiring more than 5% of
the voting stock of another savings institution or holding company thereof,
without prior written approval of the OTS or acquiring or retaining control of a
depository institution that is not insured by the FDIC. In evaluating
applications by holding companies to acquire savings institutions, the OTS must
consider the financial and managerial resources and future prospects of the
company and institution involved, the effect of the acquisition on the risk to
the insurance funds, the convenience and needs of the community and competitive
factors.

         The OTS is prohibited from approving any acquisition that would result
in a multiple savings and loan holding company controlling savings institutions
in more than one state, subject to two exceptions: (I) the approval of
interstate supervisory acquisitions by savings and loan holding companies and
(ii) the acquisition of a savings institution in another state if the laws of
the state of the target savings institution specifically permit such
acquisitions. The states vary in the extent to which they permit interstate
savings and loan holding company acquisitions.

         Although savings and loan holding companies are not subject to specific
capital requirements or specific restrictions on the payment of dividends or
other capital distributions, HOLA does prescribe such restrictions on subsidiary
savings institutions as described below. The Bank must notify the OTS 30 days
before declaring any dividend to the Company. In addition, the financial impact
of a holding company on its subsidiary institution is a matter that is evaluated
by the OTS and the agency has authority to order cessation of activities or
divestiture of subsidiaries deemed to pose a threat to the safety and soundness
of the institution.

Federal Savings Institution Regulation

         Capital Requirements. The OTS capital regulations require savings
institutions to meet three minimum capital standards: a 1.5% tangible capital
ratio, a 3% leverage (core) capital ratio and an 8% risk-based capital ratio. In
addition, the prompt corrective action standards discussed below also establish,
in effect, a minimum 2% tangible capital standard, a 4% leverage (core) capital
ratio (3% for institutions receiving the highest rating on the CAMEL financial
institution rating system), and, together with the risk-based capital standard
itself, a 4% Tier I risk-based capital standard. Core capital is defined as
common stockholders' equity (including retained earnings), certain noncumulative
perpetual preferred stock and related surplus, and minority interests in equity
accounts of consolidated subsidiaries less intangibles other than certain
mortgage servicing rights and credit card relationships. The OTS regulations
also require that, in meeting the tangible, leverage (core) and risk-based
capital standards, institutions must generally deduct investments in and loans
to subsidiaries engaged in activities as principal that are not permissible for
a national bank.


                                      29
<PAGE>
 
         The risk-based capital standard for savings institutions requires the
maintenance of Tier I (core) and total capital (which is defined as core capital
and supplementary capital) to risk-weighted assets of at least 4% and 8%,
respectively. In determining the amount of risk-weighted assets, all assets,
including certain off-balance sheet assets, are multiplied by a risk-weight
factor of 0% to 100%, as assigned by the OTS capital regulation based on the
risks OTS believes are inherent in the type of asset. The components of Tier I
(core) capital are equivalent to those discussed earlier. The components of
supplementary capital currently include cumulative preferred stock, long-term
perpetual preferred stock, mandatory convertible securities, subordinated debt
and intermediate preferred stock and the allowance for loan and lease losses
limited to a maximum of 1.25% of risk-weighted assets. Overall, the amount of
supplementary capital included as part of total capital cannot exceed 100% of
core capital.

         The OTS regulatory capital requirements also incorporate an interest
rate risk component. Savings institutions with "above normal" interest rate risk
exposure are subject to a deduction from total capital for purposes of
calculating their risk-based capital requirements. A savings institution's
interest rate risk is measured by the decline in the net portfolio value of its
assets (i.e., the difference between incoming and outgoing discounted cash flows
from assets, liabilities and off-balance sheet contracts) that would result from
a hypothetical 200 basis point increase or decrease in market interest rates
divided by the estimated economic value of the institution's assets. In
calculating its total capital under the risk-based capital rule, a savings
institution whose measured interest rate risk exposure exceeds 2% must deduct an
amount equal to one-half of the difference between the institution's measured
interest rate risk and 2%, multiplied by the estimated economic value of the
institution's assets. The Director of the OTS may waive or defer a savings
institution's interest rate risk component on a case-by-case basis. A savings
institution with assets of less than $300 million and risk-based capital ratios
in excess of 12% is not subject to the interest rate risk component, unless the
OTS determines otherwise. For the present time, the OTS has deferred
implementation of the interest rate risk component. At December 31, 1997, the
Bank met each of its capital requirements and it is anticipated that the Bank
will not be subject to the interest rate risk component.



<TABLE> 
<CAPTION> 

         The following table presents the Bank's capital position at December 31, 1997. 
---------------------------------------------------------------------------------------------------
                                      (Dollars in thousands)
---------------------------------------------------------------------------------------------------
                Actual Amount   Required Amount   Excess Amount   Actual Percent   Required Percent
---------------------------------------------------------------------------------------------------
<S>             <C>             <C>               <C>             <C>              <C>   
Tangible.........     $43,777            $5,627         $38,150           11.67%              1.50%
---------------------------------------------------------------------------------------------------
Core (Leverage)..     $43,777           $11,254         $32,523           11.67%              3.00%
---------------------------------------------------------------------------------------------------
Risk-based.......     $45,633           $14,513         $31,120           25.15%              8.00%
---------------------------------------------------------------------------------------------------

---------------------------------------------------------------------------------------------------
</TABLE> 

                                      30
<PAGE>
 
         Prompt Corrective Regulatory Action. Under the OTS prompt corrective
action regulations, the OTS is required to take certain supervisory actions
against undercapitalized institutions, the severity of which depends upon the
institution's degree of undercapitalization. Generally, a savings institution is
considered "well capitalized" if its ratio of total capital to risk-weighted
assets is at least 10%, its ratio of Tier I (core) capital to risk-weighted
assets is at least 6%, its ratio of core capital to total assets is at least 5%,
and it is not subject to any order or directive by the OTS to meet a specific
capital level. A savings institution generally is considered "adequately
capitalized" if its ratio of total capital to risk-weighted assets is at least
8%, its ratio of Tier I (core) capital to risk-weighted assets is at least 4%,
and its ratio of core capital to total assets is at least 4% (3% if the
institution receives the highest CAMEL rating). A savings institution that has a
ratio of total capital to risk weighted assets of less than 8%, a ratio of Tier
I (core) capital to risk-weighted assets of less than 4% or a ratio of core
capital to total assets of less than 4% (3% or less for institutions with the
highest examination rating) is considered to be "undercapitalized." A savings
institution that has a total risk-based capital ratio less than 6%, a Tier 1
capital ratio of less than 3% or a leverage ratio that is less than 3% is
considered to be "significantly undercapitalized" and a savings institution that
has a tangible capital to assets ratio equal to or less than 2% is deemed to be
"critically undercapitalized." Subject to a narrow exception, the banking
regulator is required to appoint a receiver or conservator for an institution
that is "critically undercapitalized." The regulation also provides that a
capital restoration plan must be filed with the OTS within 45 days of the date a
savings institution receives notice that it is "undercapitalized,"
"significantly undercapitalized" or "critically undercapitalized." Compliance
with the plan must be guaranteed by any parent holding company. In addition,
numerous mandatory supervisory actions become immediately applicable to an
undercapitalized institution, including, but not limited to, increased
monitoring by regulators and restrictions on growth, capital distributions and
expansion. The OTS could also take any one of a number of discretionary
supervisory actions, including the issuance of a capital directive and the
replacement of senior executive officers and directors.

         Insurance of Deposit Accounts. Deposits of the Bank are presently
insured by the SAIF. On September 30, 1996, the President signed into law the
Deposit Insurance Funds Act (the "Funds Act") which, among other things, imposed
a special one-time assessment on SAIF member institutions, including the Bank,
to recapitalize the SAIF. The SAIF was undercapitalized due primarily to a
statutory requirement that SAIF members make payments on bonds issued in the
late 1980s by the Financing Corporation ("FICO") to recapitalize the predecessor
to the SAIF. As required by the Funds Act, the FDIC imposed a special assessment
of 65.7 basis points on SAIF assessable deposits held as of March 31, 1995,
payable November 27, 1996 (the "SAIF Special Assessment"). The SAIF Special
Assessment was recognized by the Bank as an expense in the quarter ended
September 30, 1996 and was generally tax deductible. The SAIF Special Assessment
recorded by the Bank amounted to $2.02 million on a pre-tax basis and $1.30
million on an after-tax basis.

         The Funds Act also spreads the obligations for payment of the FICO
bonds across all SAIF and Bank Insurance Fund ("BIF") members. The BIF is the
fund which primarily insures commercial bank deposits. Beginning on January 1,
1997, BIF deposits were assessed for a FICO payment of approximately 1.3 basis
points, while SAIF deposits pay approximately 6.4 basis points. 

                                      31
<PAGE>
 
Full pro rata sharing of the FICO payments between BIF and SAIF members will
occur on the earlier of January 1, 2000 or the date the BIF and SAIF are merged.
The Funds Act specifies that the BIF and SAIF will be merged on January 1, 1999,
provided no savings associations remain as of that time.

         As a result of the Funds Act, the FDIC voted to effectively lower SAIF
assessments to 0 to 27 basis points as of January 1, 1997, a range comparable to
that of BIF members. SAIF members will also continue to make the FICO payments
described above. Management cannot predict the level of FDIC insurance
assessments on an on-going basis, whether the savings association charter will
be eliminated or whether the BIF and SAIF will eventually be merged.

         The Bank's assessment rate for fiscal 1997 was 6.4 basis points and the
premium paid for this period was $193,000. A significant increase in SAIF
insurance premiums would likely have an adverse effect on the operating expenses
and results of operations of the Bank.

         Under the FDI Act, insurance of deposits may be terminated by the FDIC
upon a finding that the institution has engaged in unsafe or unsound practices,
is in an unsafe or unsound condition to continue operations or has violated any
applicable law, regulation, rule, order or condition imposed by the FDIC or the
OTS. The management of the Bank does not know of any practice, condition or
violation that might lead to termination of deposit insurance.

         Thrift Rechartering Legislation. The Funds Act provides that the BIF
and SAIF will merge on January 1, 1999 if there are no more savings associations
as of that date. Various proposals to eliminate the federal thrift charter,
create a uniform financial institutions charter and abolish the OTS have been
introduced in Congress. Some bills would require federal savings institutions to
convert to a national bank or some type of state charter by a specified date
under some bills, or they would automatically become national banks. Under some
proposals, converted federal thrifts would generally be required to conform
their activities to those permitted for the charter selected and divestiture of
nonconforming assets would be required over a two year period, subject to two
possible one year extensions. State chartered thrifts would become subject to
the same federal regulation as applies to state commercial banks. A more recent
bill passed by the House Banking Committee would allow savings institutions to
continue to exercise activities being conducted when they convert to a bank
regardless of whether a national bank could engage in the activity. Holding
companies for savings institutions would become subject to the same regulation
as holding companies that control commercial banks, with some limited
grandfathering, including savings and loan holding company activities. The
grandfathering would be lost under certain circumstances such as a change in
control of the Company. The Bank is unable to predict whether such legislation
would be enacted or the extent to which the legislation would restrict or
disrupt its operations.

         Loans to One Borrower. Under the HOLA, savings institutions are
generally subject to the limits on loans to one borrower applicable to national
banks. Generally, savings institutions may not make a loan or extend credit to a
single or related group of borrowers in excess of 15% of its unimpaired capital
and surplus. An additional amount may be lent, equal to 10% of unimpaired
capital and surplus, if such loan is secured by readily-marketable collateral,
which is defined to 

                                      32
<PAGE>
 
include certain financial instruments and bullion. At December 31, 1997, the
Bank's limit on loans to one borrower was $6.8 million. At December 31, 1997,
the Bank's largest aggregate outstanding balance of loans to one borrower was
$3.3 million.

         QTL Test. The HOLA requires savings institutions to meet a QTL test.
Under the QTL test, a savings and loan association either must qualify as a
"domestic building and loan association" as defined in the Internal Revenue
Code or required to maintain at least 65% of its "portfolio assets" (total
assets less: (I) specified liquid assets up to 20% of total assets; (ii)
intangibles, including goodwill; and (iii) the value of property used to conduct
business) in certain "qualified thrift investments" (primarily residential
mortgages and related investments, including certain mortgage-backed securities)
in at least 9 months out of each 12 month period.

         A savings institution that fails the QTL test is subject to certain
operating restrictions and may be required to convert to a bank charter. As of
December 31, 1997, the Bank maintained 89.7% of its portfolio assets in
qualified thrift investments and, therefore, met the QTL test. Recent
legislation has expanded the extent to which education loans, credit card loans
and small business loans may be considered "qualified thrift investments."

         Limitation on Capital Distributions. OTS regulations impose limitations
upon all capital distributions by savings institutions, such as cash dividends,
payments to repurchase or otherwise acquire its shares, payments to shareholders
of another institution in a cash-out merger and other distributions charged
against capital. The rule establishes three tiers of institutions, which are
based primarily on an institution's capital level. An institution that exceeds
all fully phased-in capital requirements before and after a proposed capital
distribution ("Tier 1 Bank") and has not been advised by the OTS that it is in
need of more than normal supervision, could, after prior notice but without
obtaining approval of the OTS, make capital distributions during a calendar year
equal to the greater of (I) 100% of its net earnings to date during the calendar
year plus the amount that would reduce by one-half its "surplus capital ratio"
(the excess capital over its fully phased-in capital requirements) at the
beginning of the calendar year or (ii) 75% of its net income for the previous
four quarters. Any additional capital distributions would require prior
regulatory approval. In the event the Bank's capital fell below its regulatory
requirements or the OTS notified it that it was in need of more than normal
supervision, the Bank's ability to make capital distributions could be
restricted. In addition, the OTS could prohibit a proposed capital distribution
by any institution, which would otherwise be permitted by the regulation, if the
OTS determines that such distribution would constitute an unsafe or unsound
practice. In December 1994, the OTS proposed amendments to its capital
distribution regulation that would generally authorize the payment of capital
distributions without OTS approval provided that the payment does not cause the
institution to be undercapitalized within the meaning of the prompt corrective
action regulation. However, institutions in a holding company structure would
still have a prior notice requirement. At December 31, 1997, the Bank was a Tier
1 Bank.

         Liquidity. The Bank is required to maintain an average daily balance of
specified liquid assets equal to a monthly average of not less than a specified
percentage of its net withdrawable deposit accounts plus short-term borrowings.
This liquidity requirement was 5% for fiscal 1997, but 


                                      33
<PAGE>
 
is subject to change from time to time by the OTS to any amount within the range
of 4% to 10% depending upon economic conditions and the savings flows of member
institutions. In 1997, OTS regulations also required each savings institution to
maintain an average daily balance of short-term liquid assets of at least 1% of
the total of its net withdrawable deposit accounts and borrowings payable in one
year or less. Monetary penalties may be imposed for failure to meet these
liquidity requirements. The OTS has recently lowered the liquidity requirement
from 5% to 4% and eliminated the 1% short term liquid asset requirement. The
Bank's liquidity ratio for December 1997 was 6.61%, which exceeded the
applicable requirements. The Bank has never been subject to monetary penalties
for failure to meet its liquidity requirements.

         Assessments. Savings institutions are required to pay assessments to
the OTS to fund the agency's operations. The general assessments, paid on a
semi-annual basis, are computed upon the savings institution's total assets,
including consolidated subsidiaries, as reported in the Bank's latest quarterly
thrift financial report. The assessments paid by the Bank for the fiscal year
ended December 31, 1997 totaled $90,000.

         Branching. OTS regulations permit nationwide branching by federally
chartered savings institutions to the extent allowed by federal statute. This
permits federal savings institutions to establish interstate networks and to
geographically diversify their loan portfolios and lines of business. The OTS
authority preempts any state law purporting to regulate branching by federal
savings institutions.

         Transactions with Related Parties. The Bank's authority to engage in
transactions with related parties or "affiliates" (e.g., any company that
controls or is under common control with an institution, including the Company
and its non-savings institution subsidiaries) is limited by Sections 23A and 23B
of the Federal Reserve Act ("FRA"). Section 23A limits the aggregate amount of
covered transactions with any individual affiliate to 10% of the capital and
surplus of the savings institution. The aggregate amount of covered transactions
with all affiliates is limited to 20% of the savings institution's capital and
surplus. Certain transactions with affiliates are required to be secured by
collateral in an amount and of a type described in Section 23A and the purchase
of low quality assets from affiliates is generally prohibited. Section 23B
generally provides that certain transactions with affiliates, including loans
and asset purchases, must be on terms and under circumstances, including credit
standards, that are substantially the same or at least as favorable to the
institution as those prevailing at the time for comparable transactions with
non-affiliated companies. In addition, savings institutions are prohibited from
lending to any affiliate that is engaged in activities that are not permissible
for bank holding companies and no savings institution may purchase the
securities of any affiliate other than a subsidiary.

         The Bank's authority to extend credit to executive officers, directors
and 10% shareholders ("insiders"), as well as entities such persons control, is
governed by Sections 22(g) and 22(h) of the FRA and Regulation O thereunder.
Among other things, such loans are required to be made on terms substantially
the same as those offered to unaffiliated individuals and to not involve more
than the normal risk of repayment. Recent legislation created an exception for
loans made pursuant to a benefit or compensation program that is widely
available to all employees of the institution and 

                                      34
<PAGE>
 
does not give preference to insiders over other employees. Regulation O also
places individual and aggregate limits on the amount of loans the Bank may make
to insiders based, in part, on the Bank's capital position and requires certain
board approval procedures to be followed.

         Enforcement. Under the FDI Act, the OTS has primary enforcement
responsibility over savings institutions and has the authority to bring actions
against the institution and all institution-affiliated parties, including
stockholders, and any attorneys, appraisers and accountants who knowingly or
recklessly participate in wrongful action likely to have an adverse effect on an
insured institution. Formal enforcement action may range from the issuance of a
capital directive or cease and desist order to removal of officers and/or
directors to institution of receivership, conservatorship or termination of
deposit insurance. Civil penalties cover a wide range of violations and can
amount to $25,000 per day, or even $1 million per day in especially egregious
cases. Under the FDI Act, the FDIC has the authority to recommend to the
Director of the OTS enforcement action to be taken with respect to a particular
savings institution. If action is not taken by the Director, the FDIC has
authority to take such action under certain circumstances. Federal law also
establishes criminal penalties for certain violations.

         Standards for Safety and Soundness. The federal banking agencies have
adopted Interagency Guidelines Prescribing Standards for Safety and Soundness
("Guidelines") and a final rule to implement safety and soundness standards
required under the FDI Act. The Guidelines set forth the safety and soundness
standards that the federal banking agencies use to identify and address problems
at insured depository institutions before capital becomes impaired. The
standards set forth in the Guidelines address internal controls and information
systems; internal audit system; credit underwriting; loan documentation;
interest rate risk exposure; asset growth; asset quality; earnings; and
compensation, fees and benefits. If the appropriate federal banking agency
determines that an institution fails to meet any standard prescribed by the
Guidelines, the agency may require the institution to submit to the agency an
acceptable plan to achieve compliance with the standard, as required by the FDI
Act. The final rule establishes deadlines for the submission and review of such
safety and soundness compliance plans when such plans are required.

Federal Reserve System

         The Federal Reserve Board regulations require savings institutions to
maintain non-interest earning reserves against their transaction accounts
(primarily NOW and regular checking accounts). The Federal Reserve Board
regulations generally required for most of 1997 that reserves be maintained
against aggregate transaction accounts as follows: for accounts aggregating
$49.3 million or less (subject to adjustment by the Federal Reserve Board) the
reserve requirement was 3%; and for accounts aggregating greater than $49.3
million, the reserve requirement was $1.48 million plus 10% (subject to
adjustment by the Federal Reserve Board between 8% and 14%) against that portion
of total transaction accounts in excess of $49.3 million. The first $4.4 million
of otherwise reservable balances (subject to adjustments by the Federal Reserve
Board) were exempted from the reserve requirements. The Bank maintained
compliance with the foregoing requirements. For 1998, the Federal Reserve Board
has decreased from $49.3 to $47.8 million the amount of transaction accounts
subject to the 3% reserve requirement and to increase the amount of exempt


                                      35
<PAGE>
 
reservable balances from $4.4 million to $4.7 million. The balances maintained
to meet the reserve requirements imposed by the Federal Reserve Board may be
used to satisfy liquidity requirements imposed by the OTS.


                          FEDERAL AND STATE TAXATION


Federal Taxation

         General. The Company and the Bank report their income on a consolidated
basis and the accrual method of accounting, and are subject to federal income
taxation in the same manner as other corporations with some exceptions,
including particularly the Bank's reserve for bad debts discussed below. The
following discussion of tax matters is intended only as a summary and does not
purport to be a comprehensive description of the tax rules applicable to the
Bank or the Company. The Bank has not been audited by the IRS in the past eight
years. For its 1997 taxable year, the Bank is subject to a maximum federal
income tax rate of 34%.

         Bad Debt Reserves. For fiscal years beginning prior to December 31,
1995, thrift institutions which qualified under certain definitional tests and
other conditions of the Internal Revenue Code of 1986 (the "Code") were
permitted to use certain favorable provisions to calculate their deductions from
taxable income for annual additions to their bad debt reserve. A reserve could
be established for bad debts on qualifying real property loans (generally
secured by interests in real property improved or to be improved) under (I) the
Percentage of Taxable Income Method (the "PTI Method") or (ii) the Experience
Method. The reserve for nonqualifying loans was computed using the Experience
Method.

         The Small Business Job Protection Act of 1996 (the "1996 Act"), which
was enacted on August 20, 1996, requires savings institutions to recapture
(i.e., take into income) certain portions of their accumulated bad debt
reserves. The 1996 Act repeals the reserve method of accounting for bad debts
effective for tax years beginning after 1995. Thrift institutions that would be
treated as small banks are allowed to utilize the Experience Method applicable
to such institutions, while thrift institutions that are treated as large banks
(those generally exceeding $500 million in assets) are required to use only the
specific charge-off method. Thus, the PTI Method of accounting for bad debts is
no longer available for any financial institution.

         A thrift institution required to change its method of computing
reserves for bad debts will treat such change as a change in method of
accounting, initiated by the taxpayer, and having been made with the consent of
the IRS. Any Section 481(a) adjustment required to be taken into income with
respect to such change generally will be taken into income ratably over a
six-taxable year period, beginning with the first taxable year beginning after
1995, subject to the residential loan requirement.

         Under the residential loan requirement provision, the recapture
required by the 1996 Act will be suspended for each of two successive taxable
years, beginning with the Bank's current taxable 


                                      36
<PAGE>
 
year, in which the Bank originates a minimum of certain residential loans based
upon the average of the principal amounts of such loans made by the Bank during
its six taxable years preceding its current taxable year.

         Under the 1996 Act, for its current and future taxable years, the Bank
is not permitted to make additions to its tax bad debt reserves. In addition,
the Bank is required to recapture (i.e., take into income) over a six year
period the excess of the balance of its tax bad debt reserves as of December 31,
1995, other than its supplemental reserve for losses on loans, if any, over the
balance of such reserves as of December 31, 1987. As a result of such recapture,
the Bank incurred an additional tax payment of approximately $150,000 which is
being paid beginning in 1996 over a six year period.

         Distributions. Under the 1996 Act, if the Bank makes "non-dividend
distributions" to the Company, such distributions will be considered to have
been made from the Bank's unrecaptured tax bad debt reserves (including the
balance of its reserves as of December 31, 1987) to the extent thereof, and then
from the Bank's supplemental reserve for losses on loans, to the extent thereof,
and an amount based on the amount distributed (but not in excess of the amount
of such reserves) will be included in the Bank's income. Non-dividend
distributions include distributions in excess of the Bank's current and
accumulated earnings and profits, as calculated for federal income tax purposes,
distributions in redemption of stock, and distributions in partial or complete
liquidation. Dividends paid out of the Bank's current or accumulated earnings
and profits will not be so included in the Bank's income.

         The amount of additional taxable income triggered by a non-dividend is
an amount that, when reduced by the tax attributable to the income, is equal to
the amount of the distribution. Thus, if the Bank makes a non-dividend
distribution to the Company, approximately one and one-half times the amount of
such distribution (but not in excess of the amount of such reserves) would be
includable in income for federal income tax purposes, assuming a 35% federal
corporate income tax rate. The Banks does not intend to pay dividends that would
result in a recapture of any portion of its bad debt reserves.

         SAIF Recapitalization Assessment. The Funds Act levied a 65.7 basis
point fee on every $100 of assessable deposits held on March 31, 1995. For
financial statement purposes, this assessment was reported as an expense for the
quarter ended September 30, 1996. The Funds Act includes a provision which
states that the amount of any special assessment paid to capitalize SAIF under
this legislation is deductible under Section 162 of the Code in the year of
payment.

State and Local Taxation

         New Jersey Taxation. The Bank is taxed under the New Jersey Savings
Institutions Tax Act. The tax is an annual privilege tax imposed at a rate of 3%
of the net income of the Bank has reported for federal income tax purposes with
certain modifications. The Company is taxed under the New Jersey Corporation
Business Tax Act. If it meets certain tests, the Company would be taxed as an
investment company at an effective annual rate of approximately 2.25% of New
Jersey taxable 


                                      37
<PAGE>
 
income. If it fails to meet such test, it will be taxed at an annual rate of
approximately 9% of New Jersey taxable income. As a Delaware business
corporation, the Company will be required to file annual returns with the
Secretary of the State of Delaware and pay an annual Delaware franchise tax. The
Bank's subsidiary, Pamrapo Service Corporation, which is taxed at an annual rate
of 9%, files its own tax return.

Personnel

         As of December 31, 1997, the Bank had 81 full-time employees and 57
part-time employees. The employees are not represented by a collective
bargaining unit and the Bank considers its relationship with its employers to be
good.

Item 2.  Properties.
-------------------

         The Bank conducts its business through nine branch offices and one
administrative office. Three offices have drive-up facilities. The Bank has
automatic teller machines at eight of its nine branch facilities. The following
table sets forth information relating to each of the Bank's offices as of
December 31, 1997. The total net book value of the Bank's premises and equipment
at December 31, 1997 was $3.5 million.


                                      38
<PAGE>
 
                                                      Year              Net
                  Location                       Office Opened       Book Value
-------------------------------------------   --------------------  ------------
                                                          (In thousands)
Executive Office
   591 Avenue C
   Bayonne, New Jersey.....................           1985            $  607
Branch Offices
   611 Avenue C
   Bayonne, New Jersey.....................           1984               796
   155 Broadway
   Bayonne, New Jersey.....................           1973               149
   175 Broadway
   Bayonne, New Jersey.....................           1985                -- (1)
   861 Broadway
   Bayonne, New Jersey.....................           1962               180
   987 Broadway
   Bayonne, New Jersey.....................           1977               301
   1475 Bergen Boulevard
   Fort Lee, New Jersey....................           1990                -- (2)
   544 Broadway
   Bayonne, New Jersey.....................           1995                -- (2)
   1930 Route 88
   Brick, New Jersey.......................           1996               405 (2)
   595-597 Avenue C
   Bayonne, New Jersey.....................           (3)                415
                                                                      ------
   Net book value of properties............                            2,853
   Furnishings and equipment...............                              629
                                                                      ------
     Total premises and equipment..........                           $3,482
                                                                      ======
--------------------
(1)  The net book value of the property is included in investment in real
     estate.
(2)  Leased Property.
(3)  To be renovated.


                                      39
<PAGE>
 
Item 3.  Legal Proceedings.
--------------------------

   The Bank is a party to litigation which arises primarily in the ordinary
course of business. In the opinion of management, the ultimate disposition of
such litigation should not have material effect on the consolidated financial
position of the Company.

Item 4.  Submission of Matters to a Vote of Security Holders.
------------------------------------------------------------

   None.


                                    PART II


Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters.
------------------------------------------------------------------------------

   Information relating to the market for Registrant's common stock and related
stockholder matters appears under Market for Common Stock and Related Matters in
the Registrant's 1997 Annual Report to Stockholders on page 35 and is
incorporated herein by reference.

Item 6.  Selected Financial Data.
--------------------------------

   The selected financial data appears under Selected Consolidated Financial
Condition and Other Data of the Corporation in the Registrant's 1997 Annual
Report to Stockholders on page 34 and is incorporated herein by reference.

Item 7.  Management's Discussion and Analysis of Financial Condition and
------------------------------------------------------------------------
      Results of Operations.
      ---------------------

   The above-captioned information appears under Management's Discussion and
Analysis of Financial Condition and Results of Operations in the Registrant's
1997 Annual Report to Stockholders on pages 4 through 10 and is incorporated
herein by reference.

Item 8.  Financial Statements and Supplementary Data.
----------------------------------------------------

   The Consolidated Statements of Financial Condition, and related notes
thereto, of Pamrapo Bancorp, Inc. and its subsidiaries, together with the report
thereon by Radics & Co., LLC appears in the Registrant's 1997 Annual Report to
Stockholders on pages 11 through 32 and are incorporated herein by reference.

Item 9.  Changes in and Disagreements with Accountants on Accounting and
------------------------------------------------------------------------
      Financial Disclosure.
      --------------------

   Not Applicable.


                                      40
<PAGE>
 
                                   PART III

Item 10.  Directors and Executive Officers of the Registrant.
------------------------------------------------------------

   The information relating to Directors and Executive Officers of the
Registrant is incorporated herein by reference to the Registrant's Proxy
Statement for the Annual Meeting of Stockholders to be held on April 29, 1998 at
pages 4 through 16.

Item 11.  Executive Compensation.
--------------------------------

   The information relating to executive compensation is incorporated herein by
reference to the Registrant's Proxy Statement for the Annual Meeting of
Stockholders to be held on April 29, 1998 at pages 8 through 16, excluding the
Stock Performance Graph and the Compensation Committee Report.

Item 12.  Security Ownership of Certain Beneficial Owners and Management.
------------------------------------------------------------------------

   The information relating to security ownership of certain beneficial owners
and management is incorporated herein by reference to the Registrant's Proxy
Statement for the Annual Meeting of Stockholders to be held on April 29, 1998 at
pages 3 through 7.

Item 13.  Certain Relationships and Related Transactions.
--------------------------------------------------------

   The information relating to certain relationships and related transactions is
incorporated herein by reference to the Registrant's Proxy Statement for the
Annual Meeting of Stockholders to be held on April 29, 1998 at page 16.


                                      41
<PAGE>
 
                                    PART IV

Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K.
--------------------------------------------------------------------------

   (a)  The following documents are filed as a part of this report:

   (1)  Consolidated Financial Statements of Pamrapo Bancorp, Inc. are
        incorporated by reference to the indicated pages of the 1997 Annual
        Report to Stockholders.

                                                                        PAGE
                                                                        ----


Consolidated Statements of Financial Condition as of
         December 31, 1996 and 1997.....................................  11


Consolidated Statements of Income for the Years Ended
         December 31, 1995, 1996 and 1997...............................  12


Consolidated Statements of Changes in Stockholders' Equity
         for the Years Ended December 31, 1995, 1996 and 1997...........  13


Consolidated Statements of Cash Flows for the Years
         Ended December 31, 1995, 1996 and 1997......................  14-15


Notes to Consolidated Financial Statements...........................  16-31

Independent Auditors' Report............................................  32




The remaining information appearing in the 1997 Annual Report to Stockholders is
not deemed to be filed as part of this report, except as expressly provided
herein.

    (2)  All schedules are omitted because they are not required or
         applicable, or the required information is shown in the
         consolidated financial statements or the notes thereto.

    (3)  Exhibits

    (a)  The following exhibits are filed as part of this report.

          3.1   Certificate of Incorporation of Pamrapo Bancorp, Inc.*
          3.2   Bylaws of Pamrapo Bancorp, Inc.*
          4.0   Stock Certificate of Pamrapo Bancorp, Inc.*
         10.1   Employment Agreement between the Bank and William J. Campbell.*
         10.2   Employment Agreement between the Company and William J. 
                Campbell.*
         10.3   Special Termination Agreement (Delikat).*
         10.4   Special Termination Agreement (Thomas).*
         10.5   Special Termination Agreement (Russo).*
         10.6   Pamrapo Bank, S.L.A. Employee Stock Ownership Plan and Trust.*


                                      42
<PAGE>
 
         10.7   Management Recognition and Retention Plan and Trust.*
         10.8   Incentive Stock Option Plan.* 
         10.9   Stock Option Plan for Outside Directors.* 
         10.10  Outside Directors' Consultation and Retirement Plan.* 
         10.11  Board of Directors' Compensation and Trust Agreement.* 
         10.12  Standstill Agreement between Pamrapo Bancorp, Inc., and
                Roger T. Conlan dated March 12, 1997.**
         11.0   Computation of earnings per share (filed herewith).
         13.0   Portions of the 1997 Annual Report to Stockholders  
                (filed herewith).
         21.0   Subsidiary information is incorporated herein by reference to 
                "Part I - Subsidiaries."
         23.0   Consent of Auditors (filed herewith).
         27.0   Financial Data Schedule (filed herewith).


----------------
*    Incorporated herein by reference to the Form S-1, Registration Statement,
     as amended, filed on August 11, 1989, Registration No. 33-30370.

**   Incorporated herein by reference to the Form 8-K filed on March 25, 1997.



                                      43
<PAGE>
 
                                  SIGNATURES


     Pursuant to the requirements of Section 13 of the Securities Exchange Act
of 1934, the Registrant has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized.


                                        PAMRAPO BANCORP, INC.


                                        By: /s/ William J. Campbell
                                            -----------------------------------
                                            William J. Campbell
                                            President
                          
DATED: March 24, 1998
       --------------

     Pursuant to the requirements of the Securities and Exchange Act of 1934,
this report has been signed by the following persons in the capacities and on
the dates indicated.

         Name                    Title                            Date
         ----                    -----                            ----

/s/ William J. Campbell          President, Chief Executive       March 24, 1998
---------------------------                                       --------------
William J. Campbell              Officer and Director


/s/ Gary J. Thomas               Treasurer/Chief Financial        March 24, 1998
---------------------------                                       --------------
Gary J. Thomas                   Officer (Principal Financial 
                                 and Accounting Officer)


/s/ Daniel J. Massarelli         Chairman of the Board and        March 24, 1998
---------------------------                                       --------------
Daniel J. Massarelli             Director


/s/ John A. Morecraft            Vice Chairman of the Board       March 24, 1998
---------------------------                                       --------------
John A. Morecraft                and Director


/s/ James J. Kennedy             Director                         March 24, 1998
---------------------------                                       --------------
James J. Kennedy


/s/ Jaime Portela                Director                         March 24, 1998
---------------------------                                       --------------
Dr. Jaime Portela


/s/ Francis J. O'Donnell         Director                         March 24, 1998
---------------------------                                       --------------
Francis J. O'Donnell